Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.41% first-year return on $104k initial cash invested.
-12.41%
Cash On Cash
3.95%
Cap Rate
0.59
DSCR
$3,340
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $4,416 expenses = $1,076 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$4,416
Mortgage P&I
69%
$2,290
Property Taxes
24%
$808
Home Insurance
4%
$144
HOA
1%
$38
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367