Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $107k initial cash invested.
-4.45%
Cash On Cash
5.49%
Cap Rate
0.88
DSCR
$3,386
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $3,784 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,784
Mortgage P&I
65%
$2,208
Property Taxes
8%
$277
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372