Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.82% first-year return on $104k initial cash invested.
-9.82%
Cash On Cash
4.52%
Cap Rate
0.68
DSCR
$2,836
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $3,687 expenses = $851 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,920
Closing costs
1%
$4,096
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$3,687
Mortgage P&I
80%
$2,282
Property Taxes
5%
$140
Home Insurance
6%
$182
HOA
4%
$120
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312