Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.54% first-year return on $106k initial cash invested.
-2.54%
Cash On Cash
5.64%
Cap Rate
0.96
DSCR
$3,388
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $3,612 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,500
Closing costs
1%
$4,175
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,388
Total Expenses
$3,612
Mortgage P&I
61%
$2,051
Property Taxes
8%
$261
Home Insurance
4%
$146
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373