Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $106k initial cash invested.
-6.74%
Cash On Cash
4.96%
Cap Rate
0.79
DSCR
$3,540
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $4,133 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,420
Closing costs
1%
$4,171
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$4,133
Mortgage P&I
61%
$2,174
Property Taxes
17%
$598
Home Insurance
4%
$147
HOA
0%
$10
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389