Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.64% first-year return on $107k initial cash invested.
-7.64%
Cash On Cash
4.61%
Cap Rate
0.74
DSCR
$3,087
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $3,770 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,040
Closing costs
1%
$4,252
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$3,770
Mortgage P&I
71%
$2,195
Property Taxes
12%
$359
Home Insurance
5%
$156
HOA
0%
$11
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340