Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $107k initial cash invested.
-9.23%
Cash On Cash
4.37%
Cap Rate
0.69
DSCR
$3,142
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $3,967 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,142
Total Expenses
$3,967
Mortgage P&I
71%
$2,245
Property Taxes
16%
$504
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346