Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $105k initial cash invested.
-4.19%
Cash On Cash
5.26%
Cap Rate
0.89
DSCR
$3,327
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $3,694 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,060
Closing costs
1%
$4,153
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$3,694
Mortgage P&I
62%
$2,056
Property Taxes
10%
$341
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366