Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.2% first-year return on $105k initial cash invested.
-1.2%
Cash On Cash
6.28%
Cap Rate
1.02
DSCR
$3,780
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $3,885 expenses = $105 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,960
Closing costs
1%
$4,148
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$3,885
Mortgage P&I
56%
$2,125
Property Taxes
9%
$335
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416