Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.23% first-year return on $108k initial cash invested.
-8.23%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$2,708
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $3,446 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,320
Closing costs
1%
$4,266
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,708
Total Expenses
$3,446
Mortgage P&I
78%
$2,121
Property Taxes
9%
$255
Home Insurance
6%
$150
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298