Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.23% first-year return on $109k initial cash invested.
-1.23%
Cash On Cash
6.59%
Cap Rate
1.03
DSCR
$4,268
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $4,380 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,760
Closing costs
1%
$4,338
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$4,380
Mortgage P&I
54%
$2,322
Property Taxes
11%
$460
Home Insurance
3%
$147
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469