Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $105k initial cash invested.
-0.39%
Cash On Cash
6.55%
Cap Rate
1.05
DSCR
$3,663
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $3,697 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,760
Closing costs
1%
$4,138
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,663
Total Expenses
$3,697
Mortgage P&I
59%
$2,147
Property Taxes
5%
$198
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403