Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.06% first-year return on $105k initial cash invested.
-2.06%
Cash On Cash
6.28%
Cap Rate
0.98
DSCR
$3,500
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $3,680 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,480
Closing costs
1%
$4,124
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$3,680
Mortgage P&I
63%
$2,197
Property Taxes
4%
$148
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385