Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.2% first-year return on $107k initial cash invested.
-4.2%
Cash On Cash
5.72%
Cap Rate
0.9
DSCR
$3,646
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $4,019 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,440
Closing costs
1%
$4,222
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$4,019
Mortgage P&I
61%
$2,238
Property Taxes
11%
$391
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401