Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.84% first-year return on $107k initial cash invested.
-2.84%
Cash On Cash
5.79%
Cap Rate
0.95
DSCR
$3,456
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $3,708 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,456
Total Expenses
$3,708
Mortgage P&I
62%
$2,150
Property Taxes
6%
$204
Home Insurance
4%
$149
HOA
1%
$30
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380