Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.31% first-year return on $105k initial cash invested.
-5.31%
Cash On Cash
5.27%
Cap Rate
0.85
DSCR
$3,392
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,392 income − $3,856 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,680
Closing costs
1%
$4,134
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,392
Total Expenses
$3,856
Mortgage P&I
63%
$2,145
Property Taxes
12%
$396
Home Insurance
4%
$149
HOA
0%
$12
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373