Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $106k initial cash invested.
-4.88%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$3,104
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $3,536 expenses = $432 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,020
Closing costs
1%
$4,201
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$3,536
Mortgage P&I
69%
$2,127
Property Taxes
7%
$206
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341