Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.38% first-year return on $107k initial cash invested.
-7.38%
Cash On Cash
4.59%
Cap Rate
0.75
DSCR
$2,872
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $3,531 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,920
Closing costs
1%
$4,246
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,872
Total Expenses
$3,531
Mortgage P&I
75%
$2,167
Property Taxes
8%
$235
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316