Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.77% first-year return on $106k initial cash invested.
-11.77%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$2,624
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $3,664 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$3,664
Mortgage P&I
82%
$2,152
Property Taxes
20%
$514
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289