Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.41% first-year return on $107k initial cash invested.
-5.41%
Cash On Cash
4.85%
Cap Rate
0.82
DSCR
$2,816
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $3,297 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,816
Total Expenses
$3,297
Mortgage P&I
74%
$2,075
Property Taxes
4%
$114
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$84
Maintenance
4%
$113
Other
11%
$310