Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.58% first-year return on $109k initial cash invested.
-1.58%
Cash On Cash
6.79%
Cap Rate
1.02
DSCR
$4,682
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,682 income − $4,825 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,280
Closing costs
1%
$4,314
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,682
Total Expenses
$4,825
Mortgage P&I
51%
$2,397
Property Taxes
14%
$674
Home Insurance
3%
$163
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515