Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $104k initial cash invested.
-6.69%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$3,158
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $3,738 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,158
Total Expenses
$3,738
Mortgage P&I
63%
$1,992
Property Taxes
17%
$528
Home Insurance
5%
$144
HOA
0%
$1
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347