Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.66% first-year return on $105k initial cash invested.
-5.66%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$2,942
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $3,436 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,660
Closing costs
1%
$4,133
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$3,436
Mortgage P&I
70%
$2,069
Property Taxes
7%
$208
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324