Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $104k initial cash invested.
-8.14%
Cash On Cash
5.02%
Cap Rate
0.75
DSCR
$3,492
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $4,198 expenses = $706 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%
$81,960
Closing costs
1%
$4,098
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$4,198
Mortgage P&I
65%
$2,282
Property Taxes
17%
$583
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384