Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.86% first-year return on $105k initial cash invested.
-6.86%
Cash On Cash
5.27%
Cap Rate
0.79
DSCR
$3,228
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,830 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,080
Closing costs
1%
$4,154
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$3,830
Mortgage P&I
71%
$2,297
Property Taxes
9%
$289
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355