Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.75% first-year return on $105k initial cash invested.
-3.75%
Cash On Cash
5.55%
Cap Rate
0.91
DSCR
$3,524
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $3,852 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$3,852
Mortgage P&I
60%
$2,100
Property Taxes
10%
$352
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388