Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.39% first-year return on $107k initial cash invested.
-7.39%
Cash On Cash
5.21%
Cap Rate
0.78
DSCR
$3,742
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,742 income − $4,400 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,680
Closing costs
1%
$4,234
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,742
Total Expenses
$4,400
Mortgage P&I
63%
$2,345
Property Taxes
17%
$632
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412