Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $107k initial cash invested.
-5.14%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$3,060
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,519 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,060
Total Expenses
$3,519
Mortgage P&I
70%
$2,133
Property Taxes
6%
$197
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337