Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.14% first-year return on $106k initial cash invested.
-1.14%
Cash On Cash
6.45%
Cap Rate
1.03
DSCR
$4,023
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $4,123 expenses = $100 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%
$83,400
Closing costs
1%
$4,170
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$4,123
Mortgage P&I
54%
$2,180
Property Taxes
10%
$411
Home Insurance
4%
$147
HOA
0%
$16
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443