Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.61% first-year return on $105k initial cash invested.
-2.61%
Cash On Cash
5.89%
Cap Rate
0.95
DSCR
$3,252
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $3,481 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,180
Closing costs
1%
$4,159
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$3,481
Mortgage P&I
66%
$2,140
Property Taxes
2%
$78
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358