Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $106k initial cash invested.
-7.95%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$3,369
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,369 income − $4,073 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$4,073
Mortgage P&I
62%
$2,098
Property Taxes
20%
$682
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371