Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.29% first-year return on $106k initial cash invested.
-5.29%
Cash On Cash
5.86%
Cap Rate
0.86
DSCR
$3,435
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $3,900 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,340
Closing costs
1%
$4,167
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$3,900
Mortgage P&I
69%
$2,363
Property Taxes
7%
$230
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378