Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $106k initial cash invested.
-0.82%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$4,502
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,502 income − $4,575 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,502
Total Expenses
$4,575
Mortgage P&I
47%
$2,107
Property Taxes
18%
$791
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495