Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.97% first-year return on $109k initial cash invested.
-0.97%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$3,999
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $4,087 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,720
Closing costs
1%
$4,336
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$4,087
Mortgage P&I
54%
$2,148
Property Taxes
11%
$430
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440