Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.08% first-year return on $108k initial cash invested.
-10.08%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$2,808
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $3,718 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,060
Closing costs
1%
$4,303
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,808
Total Expenses
$3,718
Mortgage P&I
79%
$2,213
Property Taxes
14%
$399
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309