Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $107k initial cash invested.
-3.84%
Cash On Cash
5.99%
Cap Rate
0.92
DSCR
$3,830
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $4,173 expenses = $343 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%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$4,173
Mortgage P&I
60%
$2,311
Property Taxes
11%
$411
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421