Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.14% first-year return on $105k initial cash invested.
-4.14%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$3,114
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $3,476 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,720
Closing costs
1%
$4,136
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$3,476
Mortgage P&I
67%
$2,098
Property Taxes
5%
$168
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343