Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.54% first-year return on $106k initial cash invested.
-9.54%
Cash On Cash
4.18%
Cap Rate
0.67
DSCR
$3,288
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $4,132 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$4,132
Mortgage P&I
66%
$2,175
Property Taxes
21%
$690
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362