Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.04% first-year return on $106k initial cash invested.
-6.04%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$2,720
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $3,254 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,720
Total Expenses
$3,254
Mortgage P&I
77%
$2,104
Property Taxes
3%
$75
Home Insurance
6%
$150
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299