Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.97% first-year return on $107k initial cash invested.
-16.97%
Cash On Cash
2.59%
Cap Rate
0.39
DSCR
$2,421
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $3,938 expenses = $1,517 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,421
Total Expenses
$3,938
Mortgage P&I
97%
$2,339
Property Taxes
26%
$626
Home Insurance
6%
$149
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266