Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.5% first-year return on $107k initial cash invested.
-1.5%
Cash On Cash
6.11%
Cap Rate
1.02
DSCR
$4,365
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $4,499 expenses = $134 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
$4,365
Total Expenses
$4,499
Mortgage P&I
49%
$2,123
Property Taxes
14%
$613
Home Insurance
3%
$149
HOA
3%
$129
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480