Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.25% first-year return on $108k initial cash invested.
-3.25%
Cash On Cash
5.98%
Cap Rate
0.94
DSCR
$3,999
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $4,292 expenses = $293 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,999
Total Expenses
$4,292
Mortgage P&I
57%
$2,275
Property Taxes
11%
$430
Home Insurance
4%
$150
HOA
2%
$77
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440