Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.1% first-year return on $107k initial cash invested.
-5.1%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$3,207
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,207 income − $3,661 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,207
Total Expenses
$3,661
Mortgage P&I
66%
$2,104
Property Taxes
10%
$313
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353