Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.19% first-year return on $109k initial cash invested.
-9.19%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$3,063
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $3,897 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,520
Closing costs
1%
$4,326
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$3,897
Mortgage P&I
73%
$2,221
Property Taxes
16%
$481
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337