Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.56% first-year return on $107k initial cash invested.
-2.56%
Cash On Cash
5.78%
Cap Rate
0.96
DSCR
$3,548
Rent
-$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $3,776 expenses = $228 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,640
Closing costs
1%
$4,232
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$3,776
Mortgage P&I
60%
$2,125
Property Taxes
8%
$296
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390