Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.72% first-year return on $108k initial cash invested.
-8.72%
Cash On Cash
4.41%
Cap Rate
0.7
DSCR
$3,110
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $3,896 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,900
Closing costs
1%
$4,295
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$3,896
Mortgage P&I
72%
$2,239
Property Taxes
14%
$428
Home Insurance
6%
$173
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342