Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.8% first-year return on $104k initial cash invested.
-6.8%
Cash On Cash
5.05%
Cap Rate
0.79
DSCR
$3,270
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,270 income − $3,860 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,270
Total Expenses
$3,860
Mortgage P&I
67%
$2,186
Property Taxes
13%
$418
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360