Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.09% first-year return on $107k initial cash invested.
-0.09%
Cash On Cash
6.45%
Cap Rate
1.07
DSCR
$3,826
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $3,834 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$3,834
Mortgage P&I
55%
$2,121
Property Taxes
6%
$246
Home Insurance
4%
$154
HOA
0%
$12
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421