Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.9% first-year return on $108k initial cash invested.
-3.9%
Cash On Cash
5.81%
Cap Rate
0.91
DSCR
$3,717
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $4,070 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,180
Closing costs
1%
$4,309
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$4,070
Mortgage P&I
62%
$2,289
Property Taxes
8%
$300
Home Insurance
4%
$156
HOA
2%
$60
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409