Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.07% first-year return on $107k initial cash invested.
-21.07%
Cash On Cash
1.45%
Cap Rate
0.22
DSCR
$1,564
Rent
-$1,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,564 income − $3,435 expenses = $1,871 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,564
Total Expenses
$3,435
Mortgage P&I
148%
$2,317
Property Taxes
28%
$436
Home Insurance
10%
$149
HOA
0%
$0
Property Management
12%
$188
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$172