Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.64% first-year return on $109k initial cash invested.
-3.64%
Cash On Cash
5.72%
Cap Rate
0.92
DSCR
$3,579
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $3,908 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,240
Closing costs
1%
$4,312
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$3,908
Mortgage P&I
63%
$2,243
Property Taxes
5%
$167
Home Insurance
4%
$152
HOA
4%
$130
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394