Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.77% first-year return on $106k initial cash invested.
-13.77%
Cash On Cash
3.14%
Cap Rate
0.5
DSCR
$2,478
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $3,691 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,520
Closing costs
1%
$4,176
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$3,691
Mortgage P&I
89%
$2,207
Property Taxes
19%
$468
Home Insurance
6%
$149
HOA
1%
$25
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273