Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.09% first-year return on $106k initial cash invested.
-3.09%
Cash On Cash
6.14%
Cap Rate
0.94
DSCR
$3,556
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $3,828 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,580
Closing costs
1%
$4,179
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,556
Total Expenses
$3,828
Mortgage P&I
64%
$2,269
Property Taxes
6%
$201
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391