Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.49% first-year return on $106k initial cash invested.
-2.49%
Cash On Cash
5.84%
Cap Rate
0.96
DSCR
$3,530
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $3,750 expenses = $220 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%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$3,750
Mortgage P&I
60%
$2,124
Property Taxes
5%
$184
Home Insurance
4%
$147
HOA
3%
$95
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388