Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.8% first-year return on $105k initial cash invested.
-2.8%
Cash On Cash
6.46%
Cap Rate
0.97
DSCR
$4,346
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $4,590 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,440
Closing costs
1%
$4,122
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,346
Total Expenses
$4,590
Mortgage P&I
53%
$2,289
Property Taxes
16%
$679
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478