Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $109k initial cash invested.
-8.37%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$3,008
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $3,768 expenses = $760 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%
$86,680
Closing costs
1%
$4,334
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$3,768
Mortgage P&I
74%
$2,218
Property Taxes
8%
$228
Home Insurance
5%
$154
HOA
5%
$146
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331