Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $105k initial cash invested.
-3.87%
Cash On Cash
6.11%
Cap Rate
0.92
DSCR
$4,130
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $4,468 expenses = $338 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%
$82,660
Closing costs
1%
$4,133
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$4,468
Mortgage P&I
55%
$2,278
Property Taxes
16%
$642
Home Insurance
3%
$144
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454