Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.5% first-year return on $108k initial cash invested.
-1.5%
Cash On Cash
6.05%
Cap Rate
1
DSCR
$3,624
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $3,759 expenses = $135 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%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$3,759
Mortgage P&I
60%
$2,158
Property Taxes
6%
$214
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399