Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.97% first-year return on $108k initial cash invested.
-0.97%
Cash On Cash
5.96%
Cap Rate
1.03
DSCR
$3,712
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,020
Closing costs
1%
$4,301
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$3,800
Mortgage P&I
56%
$2,075
Property Taxes
8%
$313
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408