Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.02% first-year return on $108k initial cash invested.
-8.02%
Cash On Cash
5.06%
Cap Rate
0.75
DSCR
$3,380
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $4,104 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$4,104
Mortgage P&I
71%
$2,403
Property Taxes
10%
$335
Home Insurance
4%
$150
HOA
2%
$67
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372