Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.59% first-year return on $108k initial cash invested.
-4.59%
Cash On Cash
5.79%
Cap Rate
0.88
DSCR
$3,484
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,484 income − $3,898 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,484
Total Expenses
$3,898
Mortgage P&I
67%
$2,349
Property Taxes
4%
$129
Home Insurance
4%
$150
HOA
2%
$86
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383