Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $108k initial cash invested.
-10.79%
Cash On Cash
3.84%
Cap Rate
0.62
DSCR
$2,866
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,866 income − $3,841 expenses = $975 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%
$86,080
Closing costs
1%
$4,304
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,866
Total Expenses
$3,841
Mortgage P&I
78%
$2,237
Property Taxes
5%
$132
Home Insurance
5%
$154
HOA
12%
$343
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315