Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $109k initial cash invested.
-8.03%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$3,274
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $4,004 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,740
Closing costs
1%
$4,337
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$4,004
Mortgage P&I
67%
$2,202
Property Taxes
16%
$535
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360