Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $105k initial cash invested.
-6.55%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$2,739
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $3,313 expenses = $574 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$3,313
Mortgage P&I
77%
$2,118
Property Taxes
4%
$118
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301