Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $108k initial cash invested.
-6.62%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$3,720
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,720 income − $4,316 expenses = $596 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
$3,720
Total Expenses
$4,316
Mortgage P&I
58%
$2,161
Property Taxes
18%
$686
Home Insurance
4%
$150
HOA
1%
$54
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409