Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $109k initial cash invested.
-9.72%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$2,511
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $3,397 expenses = $886 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,511
Total Expenses
$3,397
Mortgage P&I
87%
$2,184
Property Taxes
7%
$186
Home Insurance
7%
$175
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276