Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.7% first-year return on $107k initial cash invested.
-5.7%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$3,108
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $3,617 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,978
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$3,617
Mortgage P&I
68%
$2,111
Property Taxes
9%
$279
Home Insurance
5%
$149
HOA
1%
$22
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342