Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.99% first-year return on $105k initial cash invested.
-1.99%
Cash On Cash
5.87%
Cap Rate
0.99
DSCR
$3,804
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,804 income − $3,979 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,140
Closing costs
1%
$4,157
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$3,979
Mortgage P&I
54%
$2,058
Property Taxes
13%
$507
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418