Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.47% first-year return on $106k initial cash invested.
-9.47%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$3,333
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $4,168 expenses = $835 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%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$4,168
Mortgage P&I
63%
$2,083
Property Taxes
18%
$613
Home Insurance
4%
$149
HOA
6%
$190
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367