Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.02% first-year return on $106k initial cash invested.
-3.02%
Cash On Cash
5.66%
Cap Rate
0.95
DSCR
$3,939
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $4,206 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$4,206
Mortgage P&I
53%
$2,090
Property Taxes
14%
$551
Home Insurance
4%
$147
HOA
2%
$78
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433