Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $105k initial cash invested.
-10.1%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$2,510
Rent
-$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $3,393 expenses = $883 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,760
Closing costs
1%
$4,138
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$3,393
Mortgage P&I
83%
$2,078
Property Taxes
12%
$313
Home Insurance
6%
$150
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276