Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $107k initial cash invested.
-0.12%
Cash On Cash
6.49%
Cap Rate
1.09
DSCR
$4,953
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,953 income − $4,964 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,953
Total Expenses
$4,964
Mortgage P&I
43%
$2,112
Property Taxes
21%
$1,019
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545