Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.24% first-year return on $108k initial cash invested.
-6.24%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$3,702
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $4,265 expenses = $563 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,702
Total Expenses
$4,265
Mortgage P&I
57%
$2,116
Property Taxes
14%
$512
Home Insurance
4%
$149
HOA
6%
$230
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407