Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $106k initial cash invested.
-2.59%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$3,528
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $3,756 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,560
Closing costs
1%
$4,178
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$3,756
Mortgage P&I
59%
$2,087
Property Taxes
8%
$294
Home Insurance
4%
$147
HOA
1%
$29
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388