Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $108k initial cash invested.
-2.91%
Cash On Cash
6.38%
Cap Rate
0.96
DSCR
$4,200
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $4,461 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,320
Closing costs
1%
$4,266
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$4,461
Mortgage P&I
56%
$2,361
Property Taxes
12%
$520
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462