Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $106k initial cash invested.
-11.33%
Cash On Cash
4.09%
Cap Rate
0.62
DSCR
$3,220
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $4,221 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$4,221
Mortgage P&I
71%
$2,301
Property Taxes
21%
$678
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354