Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $104k initial cash invested.
-11.57%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$2,014
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,014 income − $3,017 expenses = $1,003 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%
$81,900
Closing costs
1%
$4,095
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,014
Total Expenses
$3,017
Mortgage P&I
104%
$2,100
Property Taxes
4%
$84
Home Insurance
7%
$147
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$222