Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $108k initial cash invested.
-6.63%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$3,794
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $4,393 expenses = $599 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%
$86,040
Closing costs
1%
$4,302
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$4,393
Mortgage P&I
57%
$2,147
Property Taxes
20%
$758
Home Insurance
4%
$150
HOA
1%
$48
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417