Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.23% first-year return on $105k initial cash invested.
-2.23%
Cash On Cash
6.1%
Cap Rate
0.97
DSCR
$3,408
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $3,603 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,960
Closing costs
1%
$4,148
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,603
Mortgage P&I
64%
$2,166
Property Taxes
4%
$125
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375