Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $106k initial cash invested.
-5.92%
Cash On Cash
5.2%
Cap Rate
0.83
DSCR
$3,608
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $4,129 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,520
Closing costs
1%
$4,176
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,608
Total Expenses
$4,129
Mortgage P&I
61%
$2,185
Property Taxes
16%
$568
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397