Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.3% first-year return on $106k initial cash invested.
-5.3%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$3,207
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $3,675 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,720
Closing costs
1%
$4,186
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$3,675
Mortgage P&I
65%
$2,089
Property Taxes
11%
$347
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353