Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.13% first-year return on $109k initial cash invested.
-6.13%
Cash On Cash
5.05%
Cap Rate
0.82
DSCR
$3,750
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $4,309 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,750
Total Expenses
$4,309
Mortgage P&I
60%
$2,239
Property Taxes
16%
$615
Home Insurance
4%
$152
HOA
1%
$29
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412