Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.28% first-year return on $108k initial cash invested.
-8.28%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$3,626
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $4,373 expenses = $747 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,920
Closing costs
1%
$4,296
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$4,373
Mortgage P&I
59%
$2,152
Property Taxes
23%
$834
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399