Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.69% first-year return on $107k initial cash invested.
-0.69%
Cash On Cash
6.35%
Cap Rate
1.05
DSCR
$4,034
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $4,096 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,034
Total Expenses
$4,096
Mortgage P&I
53%
$2,149
Property Taxes
11%
$427
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444