Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.41% first-year return on $107k initial cash invested.
-1.41%
Cash On Cash
5.94%
Cap Rate
1.02
DSCR
$4,119
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$4,245
Mortgage P&I
50%
$2,065
Property Taxes
15%
$630
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453