Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.13% first-year return on $109k initial cash invested.
-3.13%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$3,752
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $4,037 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,940
Closing costs
1%
$4,347
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$4,037
Mortgage P&I
58%
$2,165
Property Taxes
6%
$223
Home Insurance
4%
$156
HOA
6%
$217
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413