Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.61% first-year return on $105k initial cash invested.
-14.61%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$1,689
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $2,969 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,689
Total Expenses
$2,969
Mortgage P&I
124%
$2,094
Property Taxes
9%
$154
Home Insurance
9%
$145
HOA
0%
$0
Property Management
12%
$203
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$186