Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.92% first-year return on $106k initial cash invested.
-2.92%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$3,452
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $3,709 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,340
Closing costs
1%
$4,167
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$3,709
Mortgage P&I
60%
$2,072
Property Taxes
9%
$314
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380