Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.3% first-year return on $107k initial cash invested.
-10.3%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$2,235
Rent
-$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $3,156 expenses = $921 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%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$3,156
Mortgage P&I
95%
$2,123
Property Taxes
1%
$21
Home Insurance
7%
$149
HOA
5%
$104
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246