Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $109k initial cash invested.
-10.22%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,211
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $3,138 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,560
Closing costs
1%
$4,328
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,211
Total Expenses
$3,138
Mortgage P&I
98%
$2,160
Property Taxes
3%
$70
Home Insurance
7%
$158
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243