Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $105k initial cash invested.
-3.86%
Cash On Cash
5.51%
Cap Rate
0.91
DSCR
$3,918
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $4,256 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$4,256
Mortgage P&I
53%
$2,087
Property Taxes
17%
$658
Home Insurance
4%
$145
HOA
1%
$33
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431