Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.19% first-year return on $105k initial cash invested.
-11.19%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$3,045
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $4,020 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,045
Total Expenses
$4,020
Mortgage P&I
68%
$2,058
Property Taxes
26%
$778
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335