Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.39% first-year return on $106k initial cash invested.
-3.39%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$3,315
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $3,615 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,880
Closing costs
1%
$4,194
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$3,615
Mortgage P&I
62%
$2,070
Property Taxes
9%
$295
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365