Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.2% first-year return on $109k initial cash invested.
-3.2%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$3,464
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $3,754 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,280
Closing costs
1%
$4,314
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$3,754
Mortgage P&I
62%
$2,149
Property Taxes
8%
$277
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381