Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.75% first-year return on $105k initial cash invested.
-2.75%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$3,594
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,594 income − $3,836 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,300
Closing costs
1%
$4,165
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,594
Total Expenses
$3,836
Mortgage P&I
58%
$2,098
Property Taxes
7%
$240
Home Insurance
4%
$147
HOA
4%
$129
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395