Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.11% first-year return on $108k initial cash invested.
-14.11%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$2,265
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,265 income − $3,538 expenses = $1,273 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%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$3,538
Mortgage P&I
96%
$2,168
Property Taxes
20%
$449
Home Insurance
7%
$150
HOA
0%
$0
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249