Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.2% first-year return on $105k initial cash invested.
-9.2%
Cash On Cash
4.3%
Cap Rate
0.68
DSCR
$2,784
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,784 income − $3,586 expenses = $802 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,480
Closing costs
1%
$4,124
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$3,586
Mortgage P&I
78%
$2,169
Property Taxes
12%
$326
Home Insurance
5%
$145
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306