Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.42% first-year return on $107k initial cash invested.
-3.42%
Cash On Cash
5.53%
Cap Rate
0.92
DSCR
$3,302
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $3,606 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,360
Closing costs
1%
$4,218
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$3,606
Mortgage P&I
64%
$2,116
Property Taxes
7%
$219
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363