Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.93% first-year return on $107k initial cash invested.
-1.93%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$3,890
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $4,062 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,940
Closing costs
1%
$4,247
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$4,062
Mortgage P&I
55%
$2,120
Property Taxes
8%
$308
Home Insurance
4%
$152
HOA
4%
$158
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428