Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $105k initial cash invested.
-6.61%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$3,036
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $3,615 expenses = $579 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%
$82,900
Closing costs
1%
$4,145
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$3,615
Mortgage P&I
69%
$2,085
Property Taxes
12%
$353
Home Insurance
5%
$146
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334