Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $108k initial cash invested.
-6.98%
Cash On Cash
5.18%
Cap Rate
0.79
DSCR
$3,726
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $4,354 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,680
Closing costs
1%
$4,284
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,726
Total Expenses
$4,354
Mortgage P&I
63%
$2,330
Property Taxes
11%
$400
Home Insurance
4%
$150
HOA
6%
$207
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410