Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.27% first-year return on $106k initial cash invested.
-3.27%
Cash On Cash
5.74%
Cap Rate
0.93
DSCR
$3,440
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $3,730 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,180
Closing costs
1%
$4,209
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$3,730
Mortgage P&I
63%
$2,166
Property Taxes
7%
$245
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378