Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.38% first-year return on $105k initial cash invested.
-6.38%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$3,183
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $3,741 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,820
Closing costs
1%
$4,141
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$3,741
Mortgage P&I
66%
$2,104
Property Taxes
13%
$407
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350