Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $108k initial cash invested.
-5.57%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$3,585
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $4,088 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,040
Closing costs
1%
$4,302
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$4,088
Mortgage P&I
60%
$2,160
Property Taxes
15%
$552
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394