Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.84% first-year return on $108k initial cash invested.
-0.84%
Cash On Cash
6.26%
Cap Rate
1.04
DSCR
$4,040
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $4,116 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,760
Closing costs
1%
$4,288
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$4,116
Mortgage P&I
53%
$2,150
Property Taxes
11%
$442
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444