Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.63% first-year return on $108k initial cash invested.
-0.63%
Cash On Cash
6.24%
Cap Rate
1.05
DSCR
$4,020
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $4,077 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,540
Closing costs
1%
$4,277
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,020
Total Expenses
$4,077
Mortgage P&I
53%
$2,120
Property Taxes
8%
$318
Home Insurance
4%
$152
HOA
3%
$120
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442