Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.75% first-year return on $104k initial cash invested.
-2.75%
Cash On Cash
5.6%
Cap Rate
0.96
DSCR
$3,688
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $3,926 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,900
Closing costs
1%
$4,095
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$3,926
Mortgage P&I
54%
$2,001
Property Taxes
14%
$522
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406