Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.09% first-year return on $107k initial cash invested.
-1.09%
Cash On Cash
6.31%
Cap Rate
1.02
DSCR
$3,738
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $3,835 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,460
Closing costs
1%
$4,223
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,738
Total Expenses
$3,835
Mortgage P&I
58%
$2,169
Property Taxes
7%
$244
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411