Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.81% first-year return on $108k initial cash invested.
-7.81%
Cash On Cash
4.56%
Cap Rate
0.73
DSCR
$2,756
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $3,461 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,756
Total Expenses
$3,461
Mortgage P&I
81%
$2,227
Property Taxes
5%
$147
Home Insurance
5%
$150
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303