Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.57% first-year return on $105k initial cash invested.
-0.57%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$4,180
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,180 income − $4,230 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,180
Total Expenses
$4,230
Mortgage P&I
49%
$2,066
Property Taxes
14%
$603
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460