Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.97% first-year return on $107k initial cash invested.
-9.97%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$2,344
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $3,229 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,300
Closing costs
1%
$4,215
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$3,229
Mortgage P&I
87%
$2,049
Property Taxes
10%
$233
Home Insurance
6%
$150
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258