Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.06% first-year return on $107k initial cash invested.
-6.06%
Cash On Cash
5.15%
Cap Rate
0.82
DSCR
$3,387
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,387 income − $3,925 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,320
Closing costs
1%
$4,216
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,387
Total Expenses
$3,925
Mortgage P&I
65%
$2,214
Property Taxes
12%
$411
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$373