Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.82% first-year return on $107k initial cash invested.
-4.82%
Cash On Cash
5.32%
Cap Rate
0.86
DSCR
$3,345
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $3,774 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$3,774
Mortgage P&I
65%
$2,172
Property Taxes
6%
$216
Home Insurance
4%
$149
HOA
3%
$100
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368