Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.62% first-year return on $109k initial cash invested.
-1.62%
Cash On Cash
6.09%
Cap Rate
1
DSCR
$3,736
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $3,883 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,800
Closing costs
1%
$4,340
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$3,883
Mortgage P&I
59%
$2,200
Property Taxes
7%
$262
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411