Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.28% first-year return on $107k initial cash invested.
-1.28%
Cash On Cash
6.12%
Cap Rate
1.02
DSCR
$3,794
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $3,908 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,860
Closing costs
1%
$4,243
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$3,908
Mortgage P&I
56%
$2,125
Property Taxes
9%
$344
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417