Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $109k initial cash invested.
-1.45%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$3,502
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,502 income − $3,634 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,660
Closing costs
1%
$4,333
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$3,634
Mortgage P&I
61%
$2,147
Property Taxes
3%
$95
Home Insurance
4%
$157
HOA
1%
$45
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385