Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $105k initial cash invested.
-5.83%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$3,132
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $3,640 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,520
Closing costs
1%
$4,126
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$3,640
Mortgage P&I
67%
$2,090
Property Taxes
11%
$339
Home Insurance
5%
$146
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345