Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.86% first-year return on $106k initial cash invested.
-5.86%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$2,810
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $3,326 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$3,326
Mortgage P&I
72%
$2,022
Property Taxes
7%
$200
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309