Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.21% first-year return on $108k initial cash invested.
-1.21%
Cash On Cash
6.28%
Cap Rate
1.02
DSCR
$3,768
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $3,877 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,900
Closing costs
1%
$4,295
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$3,877
Mortgage P&I
58%
$2,204
Property Taxes
5%
$201
Home Insurance
4%
$154
HOA
1%
$37
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414