Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $108k initial cash invested.
-0.51%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$3,447
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,447 income − $3,493 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,840
Closing costs
1%
$4,292
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,447
Total Expenses
$3,493
Mortgage P&I
62%
$2,126
Property Taxes
1%
$37
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379