Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $106k initial cash invested.
-2.95%
Cash On Cash
5.68%
Cap Rate
0.94
DSCR
$3,435
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $3,695 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$3,695
Mortgage P&I
61%
$2,100
Property Taxes
8%
$281
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378