Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.34% first-year return on $109k initial cash invested.
-8.34%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$3,370
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $4,130 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$4,130
Mortgage P&I
65%
$2,194
Property Taxes
19%
$638
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371