Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.57% first-year return on $109k initial cash invested.
-12.57%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,157
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $3,302 expenses = $1,145 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,940
Closing costs
1%
$4,347
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$3,302
Mortgage P&I
100%
$2,160
Property Taxes
12%
$251
Home Insurance
7%
$158
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237