Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.72% first-year return on $107k initial cash invested.
-0.72%
Cash On Cash
6.39%
Cap Rate
1.05
DSCR
$4,522
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,522 income − $4,586 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,800
Closing costs
1%
$4,240
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,522
Total Expenses
$4,586
Mortgage P&I
47%
$2,141
Property Taxes
17%
$759
Home Insurance
3%
$148
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497