Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.45% first-year return on $107k initial cash invested.
-2.45%
Cash On Cash
5.9%
Cap Rate
0.96
DSCR
$3,519
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $3,737 expenses = $218 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,480
Closing costs
1%
$4,224
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$3,737
Mortgage P&I
61%
$2,153
Property Taxes
6%
$223
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387