Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.17% first-year return on $104k initial cash invested.
-16.17%
Cash On Cash
2.79%
Cap Rate
0.42
DSCR
$1,767
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $3,175 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,360
Closing costs
1%
$4,118
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,767
Total Expenses
$3,175
Mortgage P&I
130%
$2,294
Property Taxes
8%
$133
Home Insurance
8%
$147
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194