Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.36% first-year return on $109k initial cash invested.
-8.36%
Cash On Cash
4.47%
Cap Rate
0.72
DSCR
$3,380
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $4,140 expenses = $760 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%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$4,140
Mortgage P&I
66%
$2,242
Property Taxes
17%
$572
Home Insurance
5%
$152
HOA
1%
$25
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372