Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $108k initial cash invested.
-8.68%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$3,465
Rent
-$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $4,245 expenses = $780 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,520
Closing costs
1%
$4,276
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$4,245
Mortgage P&I
63%
$2,187
Property Taxes
6%
$224
Home Insurance
4%
$154
HOA
14%
$501
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381