Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.4% first-year return on $108k initial cash invested.
-8.4%
Cash On Cash
4.92%
Cap Rate
0.73
DSCR
$2,936
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $3,692 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,700
Closing costs
1%
$4,285
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$3,692
Mortgage P&I
82%
$2,395
Property Taxes
3%
$102
Home Insurance
6%
$173
HOA
1%
$25
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323