Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.15% first-year return on $107k initial cash invested.
-1.15%
Cash On Cash
6.19%
Cap Rate
1.02
DSCR
$3,782
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,884 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,620
Closing costs
1%
$4,231
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,884
Mortgage P&I
56%
$2,133
Property Taxes
9%
$326
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416