Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.68% first-year return on $108k initial cash invested.
-4.68%
Cash On Cash
5.31%
Cap Rate
0.86
DSCR
$3,124
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,546 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,546
Mortgage P&I
70%
$2,200
Property Taxes
4%
$133
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344