Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $107k initial cash invested.
-10.74%
Cash On Cash
3.93%
Cap Rate
0.62
DSCR
$2,415
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $3,375 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,415
Total Expenses
$3,375
Mortgage P&I
93%
$2,254
Property Taxes
6%
$150
Home Insurance
6%
$149
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266