Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.92% first-year return on $106k initial cash invested.
-4.92%
Cash On Cash
5.27%
Cap Rate
0.85
DSCR
$2,900
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $3,335 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,900
Total Expenses
$3,335
Mortgage P&I
74%
$2,159
Property Taxes
1%
$33
Home Insurance
5%
$147
HOA
0%
$10
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319