Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $106k initial cash invested.
-5.13%
Cash On Cash
5.11%
Cap Rate
0.85
DSCR
$3,408
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $3,860 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,520
Closing costs
1%
$4,176
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,860
Mortgage P&I
62%
$2,096
Property Taxes
13%
$457
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375