Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.87% first-year return on $109k initial cash invested.
-7.87%
Cash On Cash
4.64%
Cap Rate
0.74
DSCR
$2,972
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $3,688 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$3,688
Mortgage P&I
77%
$2,275
Property Taxes
8%
$244
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327