Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.59% first-year return on $105k initial cash invested.
-3.59%
Cash On Cash
5.87%
Cap Rate
0.92
DSCR
$3,654
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $3,968 expenses = $314 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,654
Total Expenses
$3,968
Mortgage P&I
60%
$2,194
Property Taxes
11%
$387
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402