Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.79% first-year return on $109k initial cash invested.
-0.79%
Cash On Cash
6.29%
Cap Rate
1.04
DSCR
$3,892
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $3,964 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,892
Total Expenses
$3,964
Mortgage P&I
56%
$2,196
Property Taxes
6%
$252
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428