Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $107k initial cash invested.
-0.73%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$3,424
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $3,489 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$3,489
Mortgage P&I
61%
$2,096
Property Taxes
2%
$64
Home Insurance
5%
$154
HOA
0%
$10
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377