Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $107k initial cash invested.
-1.07%
Cash On Cash
6.35%
Cap Rate
1.04
DSCR
$4,376
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,376 income − $4,472 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,140
Closing costs
1%
$4,257
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,376
Total Expenses
$4,472
Mortgage P&I
50%
$2,173
Property Taxes
15%
$648
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481