Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $105k initial cash invested.
-2.66%
Cash On Cash
6.47%
Cap Rate
0.97
DSCR
$3,954
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $4,187 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,020
Closing costs
1%
$4,151
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,954
Total Expenses
$4,187
Mortgage P&I
59%
$2,314
Property Taxes
10%
$386
Home Insurance
4%
$143
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435