Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.03% first-year return on $105k initial cash invested.
-1.03%
Cash On Cash
6.2%
Cap Rate
1.03
DSCR
$3,898
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $3,988 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,960
Closing costs
1%
$4,148
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$3,988
Mortgage P&I
53%
$2,076
Property Taxes
8%
$319
Home Insurance
4%
$154
HOA
3%
$113
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429