Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.56% first-year return on $109k initial cash invested.
-0.56%
Cash On Cash
6.43%
Cap Rate
1.05
DSCR
$3,886
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $3,937 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$3,937
Mortgage P&I
57%
$2,228
Property Taxes
6%
$237
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427