Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.37% first-year return on $109k initial cash invested.
-1.37%
Cash On Cash
6.24%
Cap Rate
1.01
DSCR
$3,904
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,904 income − $4,028 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,540
Closing costs
1%
$4,327
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$4,028
Mortgage P&I
57%
$2,218
Property Taxes
8%
$327
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429