Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $104k initial cash invested.
-2.12%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$3,436
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $3,621 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,436
Total Expenses
$3,621
Mortgage P&I
62%
$2,122
Property Taxes
5%
$185
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378