Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $108k initial cash invested.
-8.17%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$2,646
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $3,381 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,680
Closing costs
1%
$4,284
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,646
Total Expenses
$3,381
Mortgage P&I
81%
$2,150
Property Taxes
5%
$144
Home Insurance
7%
$187
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291