Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.99% first-year return on $106k initial cash invested.
-4.99%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$3,105
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $3,547 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,105
Total Expenses
$3,547
Mortgage P&I
68%
$2,113
Property Taxes
4%
$126
Home Insurance
5%
$147
HOA
3%
$105
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342