Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.88% first-year return on $109k initial cash invested.
-7.88%
Cash On Cash
5.08%
Cap Rate
0.78
DSCR
$4,600
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,600 income − $5,317 expenses = $717 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,900
Closing costs
1%
$4,345
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$5,317
Mortgage P&I
52%
$2,371
Property Taxes
15%
$692
Home Insurance
3%
$154
HOA
12%
$536
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506