Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.02% first-year return on $109k initial cash invested.
-3.02%
Cash On Cash
5.58%
Cap Rate
0.94
DSCR
$3,778
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $4,052 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,440
Closing costs
1%
$4,322
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$4,052
Mortgage P&I
56%
$2,131
Property Taxes
13%
$473
Home Insurance
4%
$154
HOA
0%
$10
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416