Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.28% first-year return on $106k initial cash invested.
-4.28%
Cash On Cash
5.37%
Cap Rate
0.88
DSCR
$3,318
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $3,697 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,080
Closing costs
1%
$4,204
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,318
Total Expenses
$3,697
Mortgage P&I
64%
$2,129
Property Taxes
9%
$290
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365