Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.02% first-year return on $106k initial cash invested.
-15.02%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$2,151
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $3,480 expenses = $1,329 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$3,480
Mortgage P&I
97%
$2,084
Property Taxes
24%
$517
Home Insurance
7%
$147
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237