Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.83% first-year return on $109k initial cash invested.
-5.83%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$2,994
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $3,525 expenses = $531 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,960
Closing costs
1%
$4,348
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$3,525
Mortgage P&I
75%
$2,233
Property Taxes
4%
$119
Home Insurance
5%
$155
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329