Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.32% first-year return on $107k initial cash invested.
-3.32%
Cash On Cash
6.16%
Cap Rate
0.94
DSCR
$4,090
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $4,387 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,090
Total Expenses
$4,387
Mortgage P&I
57%
$2,314
Property Taxes
13%
$532
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450