Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.78% first-year return on $108k initial cash invested.
-4.78%
Cash On Cash
5.23%
Cap Rate
0.86
DSCR
$3,459
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $3,890 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$3,890
Mortgage P&I
62%
$2,161
Property Taxes
12%
$404
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380