Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.12% first-year return on $106k initial cash invested.
-4.12%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$4,024
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,024 income − $4,389 expenses = $365 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
$4,024
Total Expenses
$4,389
Mortgage P&I
52%
$2,085
Property Taxes
20%
$786
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443