Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.98% first-year return on $106k initial cash invested.
-1.98%
Cash On Cash
5.95%
Cap Rate
0.98
DSCR
$3,567
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $3,743 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,200
Closing costs
1%
$4,210
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$3,743
Mortgage P&I
59%
$2,120
Property Taxes
7%
$261
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392