Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.64% first-year return on $108k initial cash invested.
-0.64%
Cash On Cash
7.09%
Cap Rate
1.05
DSCR
$4,404
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $4,461 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$4,461
Mortgage P&I
55%
$2,405
Property Taxes
9%
$413
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484