Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $108k initial cash invested.
-7.01%
Cash On Cash
4.71%
Cap Rate
0.76
DSCR
$2,811
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $3,440 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$3,440
Mortgage P&I
78%
$2,193
Property Taxes
5%
$135
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309