Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.9% first-year return on $104k initial cash invested.
-5.9%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$3,204
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $3,716 expenses = $512 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%
$82,100
Closing costs
1%
$4,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,716
Mortgage P&I
64%
$2,049
Property Taxes
12%
$392
Home Insurance
6%
$187
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352