Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $108k initial cash invested.
-6.31%
Cash On Cash
5.15%
Cap Rate
0.81
DSCR
$3,366
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $3,935 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$3,935
Mortgage P&I
68%
$2,279
Property Taxes
11%
$361
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370