Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.2% first-year return on $107k initial cash invested.
-9.2%
Cash On Cash
4.85%
Cap Rate
0.72
DSCR
$4,076
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $4,897 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,860
Closing costs
1%
$4,243
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$4,897
Mortgage P&I
58%
$2,373
Property Taxes
24%
$987
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448