Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.35% first-year return on $107k initial cash invested.
-7.35%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$3,441
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $4,097 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,900
Closing costs
1%
$4,245
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$4,097
Mortgage P&I
60%
$2,067
Property Taxes
21%
$710
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379