Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $105k initial cash invested.
-6.56%
Cash On Cash
5.02%
Cap Rate
0.8
DSCR
$3,484
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,484 income − $4,059 expenses = $575 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%
$83,020
Closing costs
1%
$4,151
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,484
Total Expenses
$4,059
Mortgage P&I
62%
$2,172
Property Taxes
15%
$523
Home Insurance
4%
$147
HOA
1%
$33
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383