Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.11% first-year return on $104k initial cash invested.
-2.11%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$4,092
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $4,275 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,092
Total Expenses
$4,275
Mortgage P&I
50%
$2,055
Property Taxes
17%
$683
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450