Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $106k initial cash invested.
-5.67%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$3,243
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,746 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,280
Closing costs
1%
$4,214
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,746
Mortgage P&I
66%
$2,143
Property Taxes
11%
$351
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357