Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.23% first-year return on $107k initial cash invested.
-8.23%
Cash On Cash
4.63%
Cap Rate
0.73
DSCR
$3,057
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $3,789 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,560
Closing costs
1%
$4,228
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$3,789
Mortgage P&I
73%
$2,241
Property Taxes
10%
$317
Home Insurance
5%
$152
HOA
1%
$40
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336