Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.31% first-year return on $109k initial cash invested.
-3.31%
Cash On Cash
5.65%
Cap Rate
0.92
DSCR
$3,304
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $3,603 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,220
Closing costs
1%
$4,311
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,603
Mortgage P&I
66%
$2,196
Property Taxes
4%
$133
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363