Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.49% first-year return on $108k initial cash invested.
-11.49%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$2,208
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $3,241 expenses = $1,033 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,640
Closing costs
1%
$4,282
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$3,241
Mortgage P&I
98%
$2,165
Property Taxes
8%
$168
Home Insurance
7%
$158
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243