Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.71% first-year return on $106k initial cash invested.
-1.71%
Cash On Cash
6.82%
Cap Rate
1.01
DSCR
$4,354
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $4,505 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,780
Closing costs
1%
$4,189
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$4,505
Mortgage P&I
54%
$2,357
Property Taxes
12%
$521
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479