Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.3% first-year return on $104k initial cash invested.
-7.3%
Cash On Cash
5.22%
Cap Rate
0.79
DSCR
$3,668
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $4,302 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,160
Closing costs
1%
$4,108
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$4,302
Mortgage P&I
62%
$2,274
Property Taxes
17%
$632
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403