Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.2% first-year return on $104k initial cash invested.
-8.2%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$2,376
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $3,088 expenses = $712 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
$2,376
Total Expenses
$3,088
Mortgage P&I
87%
$2,058
Property Taxes
3%
$73
Home Insurance
6%
$150
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261