Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $108k initial cash invested.
-5.58%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$3,146
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $3,646 expenses = $500 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%
$85,340
Closing costs
1%
$4,267
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$3,646
Mortgage P&I
68%
$2,147
Property Taxes
9%
$275
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346