Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.55% first-year return on $107k initial cash invested.
-8.55%
Cash On Cash
4.6%
Cap Rate
0.72
DSCR
$3,406
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $4,170 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,406
Total Expenses
$4,170
Mortgage P&I
66%
$2,258
Property Taxes
18%
$605
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375