Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $105k initial cash invested.
-3.78%
Cash On Cash
5.58%
Cap Rate
0.91
DSCR
$3,492
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $3,822 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,640
Closing costs
1%
$4,132
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$3,822
Mortgage P&I
60%
$2,112
Property Taxes
11%
$372
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384