Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $109k initial cash invested.
-5.44%
Cash On Cash
5.39%
Cap Rate
0.84
DSCR
$3,146
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $3,642 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,146
Total Expenses
$3,642
Mortgage P&I
74%
$2,324
Property Taxes
2%
$71
Home Insurance
5%
$152
HOA
1%
$25
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346