Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.13% first-year return on $108k initial cash invested.
-8.13%
Cash On Cash
4.42%
Cap Rate
0.72
DSCR
$2,730
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $3,464 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,730
Total Expenses
$3,464
Mortgage P&I
81%
$2,209
Property Taxes
6%
$177
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300