Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.7% first-year return on $106k initial cash invested.
-2.7%
Cash On Cash
5.85%
Cap Rate
0.95
DSCR
$3,332
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,570 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$3,570
Mortgage P&I
64%
$2,144
Property Taxes
4%
$144
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367