Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.26% first-year return on $107k initial cash invested.
-0.26%
Cash On Cash
6.46%
Cap Rate
1.08
DSCR
$4,652
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,652 income − $4,675 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,480
Closing costs
1%
$4,224
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,652
Total Expenses
$4,675
Mortgage P&I
45%
$2,112
Property Taxes
9%
$398
Home Insurance
3%
$158
HOA
9%
$425
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512