Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.21% first-year return on $109k initial cash invested.
-7.21%
Cash On Cash
4.89%
Cap Rate
0.77
DSCR
$3,120
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $3,777 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,020
Closing costs
1%
$4,351
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$3,777
Mortgage P&I
74%
$2,304
Property Taxes
8%
$254
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343