Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.71% first-year return on $107k initial cash invested.
-4.71%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$3,394
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $3,815 expenses = $421 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%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,394
Total Expenses
$3,815
Mortgage P&I
63%
$2,151
Property Taxes
9%
$320
Home Insurance
4%
$149
HOA
1%
$41
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373