Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.32% first-year return on $108k initial cash invested.
-3.32%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$3,195
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $3,493 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,580
Closing costs
1%
$4,279
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$3,493
Mortgage P&I
66%
$2,120
Property Taxes
2%
$75
Home Insurance
5%
$147
HOA
2%
$65
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351