Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.18% first-year return on $106k initial cash invested.
-0.18%
Cash On Cash
7.06%
Cap Rate
1.06
DSCR
$3,820
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,820 income − $3,836 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,820
Total Expenses
$3,836
Mortgage P&I
61%
$2,335
Property Taxes
1%
$55
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420