Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $106k initial cash invested.
-5.21%
Cash On Cash
5.46%
Cap Rate
0.86
DSCR
$3,458
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $3,918 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,458
Total Expenses
$3,918
Mortgage P&I
64%
$2,229
Property Taxes
11%
$367
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380