Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $108k initial cash invested.
-9.66%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$2,578
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $3,450 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$3,450
Mortgage P&I
84%
$2,165
Property Taxes
10%
$259
Home Insurance
6%
$150
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284