Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.3% first-year return on $105k initial cash invested.
-7.3%
Cash On Cash
5.07%
Cap Rate
0.77
DSCR
$2,998
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $3,638 expenses = $640 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$3,638
Mortgage P&I
76%
$2,274
Property Taxes
7%
$199
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330