Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.68% first-year return on $108k initial cash invested.
-6.68%
Cash On Cash
5.08%
Cap Rate
0.8
DSCR
$3,384
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $3,987 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,020
Closing costs
1%
$4,301
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$3,987
Mortgage P&I
68%
$2,289
Property Taxes
12%
$403
Home Insurance
4%
$145
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372