Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.29% first-year return on $109k initial cash invested.
-0.29%
Cash On Cash
6.39%
Cap Rate
1.06
DSCR
$3,964
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $3,990 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,280
Closing costs
1%
$4,314
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$3,990
Mortgage P&I
55%
$2,163
Property Taxes
8%
$324
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436