Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $108k initial cash invested.
-4.65%
Cash On Cash
5.51%
Cap Rate
0.88
DSCR
$3,506
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $3,926 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,140
Closing costs
1%
$4,307
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$3,926
Mortgage P&I
64%
$2,259
Property Taxes
10%
$353
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386