Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.96% first-year return on $108k initial cash invested.
-6.96%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$2,802
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $3,428 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,660
Closing costs
1%
$4,283
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$3,428
Mortgage P&I
77%
$2,162
Property Taxes
6%
$160
Home Insurance
6%
$154
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308