Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.41% first-year return on $109k initial cash invested.
-6.41%
Cash On Cash
4.92%
Cap Rate
0.8
DSCR
$3,166
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $3,749 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,166
Total Expenses
$3,749
Mortgage P&I
71%
$2,237
Property Taxes
9%
$286
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348