Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.67% first-year return on $107k initial cash invested.
-7.67%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$2,835
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $3,520 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,860
Closing costs
1%
$4,243
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$3,520
Mortgage P&I
77%
$2,184
Property Taxes
8%
$223
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312