Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.53% first-year return on $109k initial cash invested.
-14.53%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$1,881
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,881 income − $3,205 expenses = $1,324 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,881
Total Expenses
$3,205
Mortgage P&I
118%
$2,226
Property Taxes
10%
$188
Home Insurance
8%
$152
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$56
Maintenance
4%
$75
Other
11%
$207