Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.49% first-year return on $105k initial cash invested.
-3.49%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$3,458
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $3,765 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$3,765
Mortgage P&I
60%
$2,058
Property Taxes
11%
$385
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380