Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.31% first-year return on $108k initial cash invested.
-7.31%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$3,582
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $4,238 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,440
Closing costs
1%
$4,272
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$4,238
Mortgage P&I
60%
$2,144
Property Taxes
16%
$562
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394