Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.37% first-year return on $107k initial cash invested.
-0.37%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$3,764
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $3,797 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,320
Closing costs
1%
$4,216
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$3,797
Mortgage P&I
56%
$2,116
Property Taxes
7%
$251
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414