Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $105k initial cash invested.
-6.27%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$3,304
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $3,853 expenses = $549 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%
$82,920
Closing costs
1%
$4,146
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,853
Mortgage P&I
63%
$2,095
Property Taxes
15%
$487
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363