Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $107k initial cash invested.
-6.45%
Cash On Cash
5.31%
Cap Rate
0.81
DSCR
$3,537
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $4,113 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,537
Total Expenses
$4,113
Mortgage P&I
65%
$2,315
Property Taxes
12%
$413
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389