Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.34% first-year return on $105k initial cash invested.
-0.34%
Cash On Cash
6.22%
Cap Rate
1.06
DSCR
$3,800
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $3,830 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,220
Closing costs
1%
$4,161
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$3,830
Mortgage P&I
54%
$2,035
Property Taxes
7%
$260
Home Insurance
4%
$150
HOA
2%
$93
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418