Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.07% first-year return on $105k initial cash invested.
-8.07%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$2,724
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $3,428 expenses = $704 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%
$82,500
Closing costs
1%
$4,125
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$3,428
Mortgage P&I
77%
$2,097
Property Taxes
10%
$260
Home Insurance
5%
$144
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300