Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.85% first-year return on $109k initial cash invested.
-3.85%
Cash On Cash
5.45%
Cap Rate
0.9
DSCR
$3,184
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $3,535 expenses = $351 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,100
Closing costs
1%
$4,355
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$3,535
Mortgage P&I
69%
$2,202
Property Taxes
3%
$99
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350