Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.72% first-year return on $105k initial cash invested.
-1.72%
Cash On Cash
6.61%
Cap Rate
1
DSCR
$3,842
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $3,992 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,680
Closing costs
1%
$4,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$3,992
Mortgage P&I
59%
$2,274
Property Taxes
6%
$228
Home Insurance
4%
$145
HOA
1%
$38
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423