Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.32% first-year return on $105k initial cash invested.
-2.32%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$3,552
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $3,755 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,760
Closing costs
1%
$4,138
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$3,755
Mortgage P&I
58%
$2,064
Property Taxes
9%
$335
Home Insurance
4%
$148
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391