Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $107k initial cash invested.
-6.58%
Cash On Cash
4.78%
Cap Rate
0.79
DSCR
$3,496
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $4,084 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,496
Total Expenses
$4,084
Mortgage P&I
61%
$2,141
Property Taxes
17%
$594
Home Insurance
4%
$149
HOA
0%
$10
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385