Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $109k initial cash invested.
-7.26%
Cash On Cash
4.59%
Cap Rate
0.75
DSCR
$2,704
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $3,364 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,704
Total Expenses
$3,364
Mortgage P&I
82%
$2,213
Property Taxes
3%
$72
Home Insurance
6%
$161
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297