Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.94% first-year return on $108k initial cash invested.
-0.94%
Cash On Cash
6.17%
Cap Rate
1.04
DSCR
$4,418
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $4,503 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,080
Closing costs
1%
$4,304
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$4,503
Mortgage P&I
48%
$2,120
Property Taxes
16%
$723
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486