Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.79% first-year return on $108k initial cash invested.
-4.79%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$3,182
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,614 expenses = $432 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,614
Mortgage P&I
70%
$2,216
Property Taxes
5%
$154
Home Insurance
5%
$150
HOA
0%
$13
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350