Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.75% first-year return on $106k initial cash invested.
-0.75%
Cash On Cash
6.42%
Cap Rate
1.03
DSCR
$3,532
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $3,598 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,532
Total Expenses
$3,598
Mortgage P&I
61%
$2,170
Property Taxes
2%
$65
Home Insurance
4%
$147
HOA
0%
$15
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389