Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $109k initial cash invested.
-5.89%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$2,770
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,307 expenses = $537 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$3,307
Mortgage P&I
78%
$2,171
Property Taxes
2%
$42
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305