Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $104k initial cash invested.
-3.77%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$3,390
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $3,718 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,260
Closing costs
1%
$4,113
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$3,718
Mortgage P&I
60%
$2,041
Property Taxes
11%
$369
Home Insurance
4%
$138
HOA
0%
$16
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373