Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.99% first-year return on $108k initial cash invested.
-2.99%
Cash On Cash
5.62%
Cap Rate
0.95
DSCR
$3,945
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $4,213 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$4,213
Mortgage P&I
54%
$2,111
Property Taxes
15%
$611
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434