Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $106k initial cash invested.
-4.47%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$3,489
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $3,882 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$3,882
Mortgage P&I
60%
$2,106
Property Taxes
13%
$439
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384