Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $108k initial cash invested.
-5.26%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$2,840
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $3,314 expenses = $474 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%
$85,900
Closing costs
1%
$4,295
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,840
Total Expenses
$3,314
Mortgage P&I
76%
$2,158
Property Taxes
1%
$40
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312