Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.17% first-year return on $106k initial cash invested.
-6.17%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$3,230
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $3,777 expenses = $547 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,140
Closing costs
1%
$4,207
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$3,777
Mortgage P&I
65%
$2,106
Property Taxes
6%
$203
Home Insurance
5%
$150
HOA
7%
$220
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355