Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $104k initial cash invested.
-4.7%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$2,960
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $3,368 expenses = $408 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%
$82,020
Closing costs
1%
$4,101
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$3,368
Mortgage P&I
69%
$2,047
Property Taxes
6%
$171
Home Insurance
5%
$144
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326