Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.42% first-year return on $106k initial cash invested.
-2.42%
Cash On Cash
5.87%
Cap Rate
0.97
DSCR
$3,915
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,915 income − $4,129 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,060
Closing costs
1%
$4,203
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,915
Total Expenses
$4,129
Mortgage P&I
54%
$2,112
Property Taxes
13%
$510
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431