Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.64% first-year return on $110k initial cash invested.
-8.64%
Cash On Cash
4.35%
Cap Rate
0.7
DSCR
$3,084
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $3,873 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,220
Closing costs
1%
$4,361
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$3,873
Mortgage P&I
73%
$2,246
Property Taxes
14%
$423
Home Insurance
5%
$156
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339