Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.74% first-year return on $105k initial cash invested.
-11.74%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$2,570
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $3,595 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$3,595
Mortgage P&I
81%
$2,088
Property Taxes
19%
$486
Home Insurance
6%
$147
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283