Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.26% first-year return on $109k initial cash invested.
-2.26%
Cash On Cash
6.01%
Cap Rate
0.98
DSCR
$4,128
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $4,333 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,560
Closing costs
1%
$4,328
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$4,333
Mortgage P&I
53%
$2,207
Property Taxes
14%
$566
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454