Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $105k initial cash invested.
-3.07%
Cash On Cash
5.7%
Cap Rate
0.94
DSCR
$3,531
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $3,800 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,080
Closing costs
1%
$4,154
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$3,800
Mortgage P&I
59%
$2,100
Property Taxes
10%
$341
Home Insurance
4%
$149
HOA
0%
$10
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388