Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.14% first-year return on $106k initial cash invested.
-3.14%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$3,504
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $3,781 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,580
Closing costs
1%
$4,179
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$3,781
Mortgage P&I
60%
$2,116
Property Taxes
9%
$326
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385