Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.42% first-year return on $105k initial cash invested.
-4.42%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$3,024
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$3,411
Mortgage P&I
69%
$2,090
Property Taxes
4%
$130
Home Insurance
5%
$145
HOA
1%
$17
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333