Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.04% first-year return on $105k initial cash invested.
-1.04%
Cash On Cash
6.73%
Cap Rate
1.03
DSCR
$3,836
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $3,927 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$3,927
Mortgage P&I
59%
$2,267
Property Taxes
6%
$212
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422