Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $109k initial cash invested.
-2.91%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$4,108
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $4,373 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,760
Closing costs
1%
$4,338
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,108
Total Expenses
$4,373
Mortgage P&I
53%
$2,157
Property Taxes
16%
$663
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452