Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $106k initial cash invested.
-6.49%
Cash On Cash
5.05%
Cap Rate
0.8
DSCR
$3,306
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $3,881 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,040
Closing costs
1%
$4,202
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$3,881
Mortgage P&I
67%
$2,211
Property Taxes
12%
$397
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364