Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.52% first-year return on $105k initial cash invested.
-4.52%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$3,094
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,094 income − $3,489 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,760
Closing costs
1%
$4,138
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,094
Total Expenses
$3,489
Mortgage P&I
69%
$2,124
Property Taxes
5%
$166
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340