Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.41% first-year return on $105k initial cash invested.
-9.41%
Cash On Cash
4.44%
Cap Rate
0.69
DSCR
$3,282
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $4,109 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,260
Closing costs
1%
$4,163
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$4,109
Mortgage P&I
68%
$2,236
Property Taxes
19%
$611
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361