Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.38% first-year return on $107k initial cash invested.
-6.38%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$2,942
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $3,512 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$3,512
Mortgage P&I
72%
$2,122
Property Taxes
8%
$240
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324