Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.37% first-year return on $108k initial cash invested.
-6.37%
Cash On Cash
4.6%
Cap Rate
0.79
DSCR
$3,309
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $3,882 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,700
Closing costs
1%
$4,285
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$3,882
Mortgage P&I
63%
$2,084
Property Taxes
16%
$517
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364