Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $108k initial cash invested.
-12.17%
Cash On Cash
3.91%
Cap Rate
0.58
DSCR
$2,422
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,422 income − $3,520 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,422
Total Expenses
$3,520
Mortgage P&I
99%
$2,401
Property Taxes
6%
$145
Home Insurance
6%
$150
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266