Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.52% first-year return on $106k initial cash invested.
-3.52%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$3,216
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $3,527 expenses = $311 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%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$3,527
Mortgage P&I
65%
$2,099
Property Taxes
6%
$187
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354