Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.14% first-year return on $108k initial cash invested.
-6.14%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$3,666
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $4,221 expenses = $555 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,140
Closing costs
1%
$4,307
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$4,221
Mortgage P&I
59%
$2,158
Property Taxes
15%
$554
Home Insurance
4%
$154
HOA
3%
$108
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403