Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.39% first-year return on $107k initial cash invested.
-5.39%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$3,243
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,726 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,200
Closing costs
1%
$4,260
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,726
Mortgage P&I
66%
$2,141
Property Taxes
6%
$180
Home Insurance
6%
$196
HOA
3%
$106
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357