Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.88% first-year return on $108k initial cash invested.
-6.88%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$2,949
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $3,570 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,949
Total Expenses
$3,570
Mortgage P&I
73%
$2,156
Property Taxes
9%
$262
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324