Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.01% first-year return on $105k initial cash invested.
-6.01%
Cash On Cash
4.96%
Cap Rate
0.81
DSCR
$3,280
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,807 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,120
Closing costs
1%
$4,156
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$3,807
Mortgage P&I
64%
$2,115
Property Taxes
13%
$428
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361