Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.09% first-year return on $105k initial cash invested.
-6.09%
Cash On Cash
5.32%
Cap Rate
0.82
DSCR
$3,423
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $3,958 expenses = $535 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%
$83,220
Closing costs
1%
$4,161
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$3,958
Mortgage P&I
66%
$2,243
Property Taxes
12%
$405
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377