Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.93% first-year return on $109k initial cash invested.
-1.93%
Cash On Cash
6.07%
Cap Rate
0.99
DSCR
$3,894
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $4,069 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,480
Closing costs
1%
$4,324
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,894
Total Expenses
$4,069
Mortgage P&I
57%
$2,207
Property Taxes
10%
$380
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428