Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.47% first-year return on $107k initial cash invested.
-6.47%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$3,524
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $4,102 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,920
Closing costs
1%
$4,246
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$4,102
Mortgage P&I
61%
$2,154
Property Taxes
9%
$307
Home Insurance
4%
$154
HOA
8%
$288
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388