Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.95% first-year return on $109k initial cash invested.
-3.95%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$4,305
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $4,663 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,380
Closing costs
1%
$4,319
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,305
Total Expenses
$4,663
Mortgage P&I
51%
$2,178
Property Taxes
16%
$708
Home Insurance
4%
$154
HOA
4%
$159
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474