Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.33% first-year return on $108k initial cash invested.
-3.33%
Cash On Cash
5.31%
Cap Rate
0.92
DSCR
$3,212
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $3,511 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,520
Closing costs
1%
$4,276
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$3,511
Mortgage P&I
64%
$2,063
Property Taxes
6%
$208
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353