Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.16% first-year return on $106k initial cash invested.
-4.16%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$3,060
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,428 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,060
Total Expenses
$3,428
Mortgage P&I
70%
$2,138
Property Taxes
3%
$103
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337