Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.66% first-year return on $105k initial cash invested.
-4.66%
Cash On Cash
5.47%
Cap Rate
0.89
DSCR
$4,155
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,155 income − $4,563 expenses = $408 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,900
Closing costs
1%
$4,145
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,155
Total Expenses
$4,563
Mortgage P&I
51%
$2,130
Property Taxes
16%
$658
Home Insurance
4%
$147
HOA
5%
$215
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457