Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.95% first-year return on $105k initial cash invested.
-6.95%
Cash On Cash
4.69%
Cap Rate
0.78
DSCR
$3,638
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $4,248 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$4,248
Mortgage P&I
57%
$2,089
Property Taxes
18%
$668
Home Insurance
4%
$149
HOA
3%
$104
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400