Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $108k initial cash invested.
-9.8%
Cash On Cash
4.34%
Cap Rate
0.67
DSCR
$3,381
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $4,263 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,720
Closing costs
1%
$4,286
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,381
Total Expenses
$4,263
Mortgage P&I
68%
$2,298
Property Taxes
19%
$658
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372