Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $106k initial cash invested.
-7.83%
Cash On Cash
5.01%
Cap Rate
0.76
DSCR
$3,408
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $4,101 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$4,101
Mortgage P&I
68%
$2,310
Property Taxes
14%
$486
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375