Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $106k initial cash invested.
-4.43%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$3,026
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $3,416 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,380
Closing costs
1%
$4,169
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$3,416
Mortgage P&I
69%
$2,094
Property Taxes
5%
$146
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333