Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $104k initial cash invested.
-3.55%
Cash On Cash
5.66%
Cap Rate
0.92
DSCR
$3,448
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $3,757 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,320
Closing costs
1%
$4,116
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$3,757
Mortgage P&I
61%
$2,114
Property Taxes
9%
$317
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379