Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.99% first-year return on $105k initial cash invested.
-6.99%
Cash On Cash
4.69%
Cap Rate
0.76
DSCR
$2,769
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $3,383 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,200
Closing costs
1%
$4,160
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$3,383
Mortgage P&I
77%
$2,129
Property Taxes
5%
$139
Home Insurance
6%
$173
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305