Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.85% first-year return on $109k initial cash invested.
-5.85%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$3,326
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $3,857 expenses = $531 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,640
Closing costs
1%
$4,332
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$3,857
Mortgage P&I
66%
$2,185
Property Taxes
12%
$401
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366