Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.89% first-year return on $109k initial cash invested.
-4.89%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$4,185
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $4,631 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,020
Closing costs
1%
$4,351
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,185
Total Expenses
$4,631
Mortgage P&I
52%
$2,183
Property Taxes
21%
$886
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460