Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $106k initial cash invested.
-5.83%
Cash On Cash
5.11%
Cap Rate
0.83
DSCR
$3,536
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $4,051 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,840
Closing costs
1%
$4,192
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$4,051
Mortgage P&I
61%
$2,160
Property Taxes
15%
$543
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389