Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.6% first-year return on $107k initial cash invested.
-3.6%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$3,801
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $4,123 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,801
Total Expenses
$4,123
Mortgage P&I
56%
$2,123
Property Taxes
14%
$517
Home Insurance
4%
$149
HOA
1%
$42
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418