Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.42% first-year return on $107k initial cash invested.
-5.42%
Cash On Cash
5.18%
Cap Rate
0.84
DSCR
$3,045
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $3,529 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$3,529
Mortgage P&I
72%
$2,195
Property Taxes
5%
$149
Home Insurance
5%
$149
HOA
0%
$1
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335