Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.8% first-year return on $106k initial cash invested.
-1.8%
Cash On Cash
6.08%
Cap Rate
1
DSCR
$3,807
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $3,966 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,960
Closing costs
1%
$4,198
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$3,966
Mortgage P&I
56%
$2,135
Property Taxes
10%
$388
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419