Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.03% first-year return on $104k initial cash invested.
-3.03%
Cash On Cash
5.75%
Cap Rate
0.94
DSCR
$3,279
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,542 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,080
Closing costs
1%
$4,104
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,542
Mortgage P&I
64%
$2,097
Property Taxes
6%
$183
Home Insurance
5%
$148
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361