Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.12% first-year return on $106k initial cash invested.
-9.12%
Cash On Cash
4.81%
Cap Rate
0.71
DSCR
$3,128
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $3,935 expenses = $807 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,984
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$3,935
Mortgage P&I
76%
$2,365
Property Taxes
12%
$360
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344