Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.4% first-year return on $107k initial cash invested.
-5.4%
Cash On Cash
5.22%
Cap Rate
0.84
DSCR
$3,561
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,561 income − $4,043 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,780
Closing costs
1%
$4,239
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,561
Total Expenses
$4,043
Mortgage P&I
61%
$2,183
Property Taxes
13%
$473
Home Insurance
4%
$152
HOA
1%
$25
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392