Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.93% first-year return on $108k initial cash invested.
-3.93%
Cash On Cash
6.12%
Cap Rate
0.92
DSCR
$4,402
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $4,756 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,740
Closing costs
1%
$4,287
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$4,756
Mortgage P&I
54%
$2,363
Property Taxes
14%
$624
Home Insurance
4%
$154
HOA
3%
$119
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484