Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.28% first-year return on $106k initial cash invested.
-2.28%
Cash On Cash
6.16%
Cap Rate
0.97
DSCR
$3,530
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,530 income − $3,731 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,530
Total Expenses
$3,731
Mortgage P&I
63%
$2,211
Property Taxes
5%
$173
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388