Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.55% first-year return on $106k initial cash invested.
-5.55%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$3,399
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $3,888 expenses = $489 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%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$3,888
Mortgage P&I
62%
$2,103
Property Taxes
14%
$480
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374