Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $107k initial cash invested.
-12.2%
Cash On Cash
3.48%
Cap Rate
0.56
DSCR
$3,162
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $4,252 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,162
Total Expenses
$4,252
Mortgage P&I
69%
$2,196
Property Taxes
26%
$818
Home Insurance
5%
$149
HOA
0%
$15
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348