Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.57% first-year return on $104k initial cash invested.
-1.57%
Cash On Cash
6.61%
Cap Rate
1.01
DSCR
$3,808
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $3,945 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,300
Closing costs
1%
$4,115
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,808
Total Expenses
$3,945
Mortgage P&I
59%
$2,252
Property Taxes
6%
$243
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419