Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.69% first-year return on $104k initial cash invested.
-4.69%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$3,000
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $3,407 expenses = $407 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$3,407
Mortgage P&I
69%
$2,057
Property Taxes
6%
$181
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330