Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.1% first-year return on $105k initial cash invested.
-4.1%
Cash On Cash
5.34%
Cap Rate
0.9
DSCR
$3,638
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $3,995 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$3,995
Mortgage P&I
56%
$2,043
Property Taxes
15%
$550
Home Insurance
4%
$147
HOA
0%
$17
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400