Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $106k initial cash invested.
-8.06%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$2,830
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $3,540 expenses = $710 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,830
Total Expenses
$3,540
Mortgage P&I
75%
$2,113
Property Taxes
11%
$315
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311