Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.47% first-year return on $107k initial cash invested.
-10.47%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$2,414
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,414 income − $3,350 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,414
Total Expenses
$3,350
Mortgage P&I
87%
$2,101
Property Taxes
12%
$278
Home Insurance
6%
$149
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266