Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.13% first-year return on $107k initial cash invested.
-14.13%
Cash On Cash
3.33%
Cap Rate
0.5
DSCR
$2,194
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $3,457 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,194
Total Expenses
$3,457
Mortgage P&I
107%
$2,356
Property Taxes
9%
$206
Home Insurance
7%
$149
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241