Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $106k initial cash invested.
-3.23%
Cash On Cash
6.24%
Cap Rate
0.94
DSCR
$3,915
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,915 income − $4,201 expenses = $286 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%
$84,040
Closing costs
1%
$4,202
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,915
Total Expenses
$4,201
Mortgage P&I
59%
$2,314
Property Taxes
10%
$398
Home Insurance
4%
$149
HOA
0%
$8
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431