Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.78% first-year return on $106k initial cash invested.
-2.78%
Cash On Cash
5.91%
Cap Rate
0.95
DSCR
$3,579
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $3,825 expenses = $246 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$3,825
Mortgage P&I
61%
$2,170
Property Taxes
8%
$292
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394