Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.77% first-year return on $109k initial cash invested.
-5.77%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$2,900
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $3,423 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$3,423
Mortgage P&I
75%
$2,170
Property Taxes
4%
$110
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319