Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.09% first-year return on $108k initial cash invested.
-1.09%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$4,140
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $4,238 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,440
Closing costs
1%
$4,272
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$4,238
Mortgage P&I
52%
$2,153
Property Taxes
13%
$528
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455