Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.46% first-year return on $108k initial cash invested.
-5.46%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$3,039
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $3,529 expenses = $490 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
$3,039
Total Expenses
$3,529
Mortgage P&I
70%
$2,132
Property Taxes
6%
$197
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334