Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.53% first-year return on $106k initial cash invested.
-0.53%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$3,754
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $3,801 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,160
Closing costs
1%
$4,208
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,754
Total Expenses
$3,801
Mortgage P&I
56%
$2,095
Property Taxes
4%
$164
Home Insurance
4%
$148
HOA
3%
$118
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413