Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $108k initial cash invested.
-0.32%
Cash On Cash
6.48%
Cap Rate
1.07
DSCR
$4,328
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $4,357 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,060
Closing costs
1%
$4,303
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$4,357
Mortgage P&I
50%
$2,178
Property Taxes
12%
$540
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476