Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.67% first-year return on $107k initial cash invested.
-1.67%
Cash On Cash
5.86%
Cap Rate
1
DSCR
$3,495
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,495 income − $3,644 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,600
Closing costs
1%
$4,230
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,495
Total Expenses
$3,644
Mortgage P&I
59%
$2,073
Property Taxes
7%
$233
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384