Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.15% first-year return on $104k initial cash invested.
-1.15%
Cash On Cash
6.3%
Cap Rate
1.03
DSCR
$3,819
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $3,919 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,819
Total Expenses
$3,919
Mortgage P&I
55%
$2,104
Property Taxes
9%
$342
Home Insurance
4%
$147
HOA
1%
$27
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420