Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.03% first-year return on $109k initial cash invested.
-14.03%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$3,402
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $4,674 expenses = $1,272 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$4,674
Mortgage P&I
66%
$2,232
Property Taxes
16%
$542
Home Insurance
5%
$166
HOA
17%
$578
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374