Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.96% first-year return on $105k initial cash invested.
-11.96%
Cash On Cash
3.85%
Cap Rate
0.59
DSCR
$2,768
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $3,817 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,120
Closing costs
1%
$4,156
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$3,817
Mortgage P&I
82%
$2,271
Property Taxes
17%
$458
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304