Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.38% first-year return on $108k initial cash invested.
-4.38%
Cash On Cash
5.32%
Cap Rate
0.9
DSCR
$4,618
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,618 income − $5,013 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,920
Closing costs
1%
$4,296
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,618
Total Expenses
$5,013
Mortgage P&I
46%
$2,113
Property Taxes
15%
$681
Home Insurance
3%
$154
HOA
11%
$494
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508