Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $106k initial cash invested.
-4.17%
Cash On Cash
6%
Cap Rate
0.91
DSCR
$3,963
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $4,332 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,920
Closing costs
1%
$4,196
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$4,332
Mortgage P&I
58%
$2,307
Property Taxes
9%
$345
Home Insurance
4%
$166
HOA
4%
$165
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436