Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $106k initial cash invested.
-8.87%
Cash On Cash
4.37%
Cap Rate
0.7
DSCR
$3,048
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,833 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$3,833
Mortgage P&I
72%
$2,192
Property Taxes
15%
$458
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335