Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $105k initial cash invested.
-7.4%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$3,228
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,877 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,100
Closing costs
1%
$4,155
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$3,877
Mortgage P&I
65%
$2,097
Property Taxes
17%
$534
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355