Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $109k initial cash invested.
-5.03%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$3,999
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $4,455 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,480
Closing costs
1%
$4,324
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$4,455
Mortgage P&I
53%
$2,101
Property Taxes
17%
$677
Home Insurance
4%
$154
HOA
4%
$163
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440