Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $107k initial cash invested.
-0.74%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$3,868
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $3,934 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,580
Closing costs
1%
$4,229
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$3,934
Mortgage P&I
54%
$2,105
Property Taxes
9%
$364
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425