Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $106k initial cash invested.
-1.73%
Cash On Cash
6.61%
Cap Rate
1.02
DSCR
$4,814
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $4,967 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,820
Closing costs
1%
$4,191
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,814
Total Expenses
$4,967
Mortgage P&I
47%
$2,267
Property Taxes
19%
$913
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530