Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $105k initial cash invested.
-7.51%
Cash On Cash
4.9%
Cap Rate
0.76
DSCR
$3,430
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $4,087 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,880
Closing costs
1%
$4,144
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$4,087
Mortgage P&I
64%
$2,211
Property Taxes
16%
$543
Home Insurance
4%
$149
HOA
1%
$18
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377