Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $105k initial cash invested.
-3.23%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$3,219
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $3,501 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,660
Closing costs
1%
$4,133
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$3,501
Mortgage P&I
64%
$2,061
Property Taxes
6%
$196
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354