Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $107k initial cash invested.
-3.04%
Cash On Cash
6.06%
Cap Rate
0.95
DSCR
$3,902
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $4,174 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,060
Closing costs
1%
$4,253
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$4,174
Mortgage P&I
58%
$2,263
Property Taxes
11%
$438
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429