Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.84% first-year return on $108k initial cash invested.
-5.84%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$3,141
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $3,668 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$3,668
Mortgage P&I
68%
$2,122
Property Taxes
10%
$327
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346