Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.48% first-year return on $106k initial cash invested.
-0.48%
Cash On Cash
6.46%
Cap Rate
1.05
DSCR
$3,956
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,956 income − $3,999 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,956
Total Expenses
$3,999
Mortgage P&I
54%
$2,151
Property Taxes
9%
$358
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435