Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.15% first-year return on $106k initial cash invested.
-5.15%
Cash On Cash
5.41%
Cap Rate
0.86
DSCR
$3,552
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $4,009 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,260
Closing costs
1%
$4,213
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$4,009
Mortgage P&I
62%
$2,216
Property Taxes
12%
$433
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391