Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.2% first-year return on $106k initial cash invested.
-7.2%
Cash On Cash
5.39%
Cap Rate
0.79
DSCR
$3,230
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $3,864 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,500
Closing costs
1%
$4,175
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$3,864
Mortgage P&I
74%
$2,379
Property Taxes
7%
$231
Home Insurance
5%
$152
HOA
0%
$4
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355