Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $106k initial cash invested.
-0.12%
Cash On Cash
6.58%
Cap Rate
1.08
DSCR
$4,470
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,470 income − $4,481 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,020
Closing costs
1%
$4,201
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$4,481
Mortgage P&I
48%
$2,136
Property Taxes
10%
$443
Home Insurance
3%
$152
HOA
5%
$230
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492