Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.9% first-year return on $105k initial cash invested.
-2.9%
Cash On Cash
5.59%
Cap Rate
0.94
DSCR
$3,243
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,497 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,880
Closing costs
1%
$4,144
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,497
Mortgage P&I
63%
$2,055
Property Taxes
6%
$191
Home Insurance
5%
$148
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357