Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.23% first-year return on $106k initial cash invested.
-0.23%
Cash On Cash
6.25%
Cap Rate
1.05
DSCR
$3,334
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $3,354 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,334
Total Expenses
$3,354
Mortgage P&I
62%
$2,070
Property Taxes
0%
$4
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367