Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.39% first-year return on $108k initial cash invested.
-17.39%
Cash On Cash
2.18%
Cap Rate
0.34
DSCR
$1,551
Rent
-$1,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,551 income − $3,117 expenses = $1,566 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,551
Total Expenses
$3,117
Mortgage P&I
147%
$2,283
Property Taxes
10%
$156
Home Insurance
10%
$150
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$171