Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.76% first-year return on $109k initial cash invested.
-3.76%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$4,068
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $4,410 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,800
Closing costs
1%
$4,340
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$4,410
Mortgage P&I
54%
$2,194
Property Taxes
17%
$683
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447