Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $109k initial cash invested.
-9.8%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$2,967
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $3,860 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$3,860
Mortgage P&I
74%
$2,204
Property Taxes
17%
$495
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326