Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.41% first-year return on $108k initial cash invested.
-1.41%
Cash On Cash
6.01%
Cap Rate
1.01
DSCR
$3,680
Rent
-$127
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,900
Closing costs
1%
$4,295
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$3,807
Mortgage P&I
58%
$2,131
Property Taxes
7%
$255
Home Insurance
4%
$150
HOA
1%
$20
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405