Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.66% first-year return on $106k initial cash invested.
-1.66%
Cash On Cash
6.16%
Cap Rate
1.01
DSCR
$3,962
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $4,109 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,180
Closing costs
1%
$4,209
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$4,109
Mortgage P&I
54%
$2,148
Property Taxes
11%
$429
Home Insurance
4%
$150
HOA
1%
$36
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436