Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.13% first-year return on $106k initial cash invested.
-2.13%
Cash On Cash
5.97%
Cap Rate
0.98
DSCR
$3,550
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $3,738 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,550
Total Expenses
$3,738
Mortgage P&I
60%
$2,128
Property Taxes
7%
$257
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390