Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $106k initial cash invested.
-5.17%
Cash On Cash
5.24%
Cap Rate
0.85
DSCR
$3,182
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,638 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,660
Closing costs
1%
$4,183
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,638
Mortgage P&I
68%
$2,154
Property Taxes
7%
$223
Home Insurance
5%
$150
HOA
1%
$30
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350