Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.36% first-year return on $108k initial cash invested.
-10.36%
Cash On Cash
4.08%
Cap Rate
0.64
DSCR
$2,772
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $3,705 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,780
Closing costs
1%
$4,289
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$3,705
Mortgage P&I
82%
$2,281
Property Taxes
12%
$331
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305