Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.22% first-year return on $105k initial cash invested.
-5.22%
Cash On Cash
5.03%
Cap Rate
0.85
DSCR
$3,580
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $4,037 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,920
Closing costs
1%
$4,146
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,580
Total Expenses
$4,037
Mortgage P&I
57%
$2,053
Property Taxes
17%
$620
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394