Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $109k initial cash invested.
-7.78%
Cash On Cash
4.86%
Cap Rate
0.75
DSCR
$3,026
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,026 income − $3,735 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,026
Total Expenses
$3,735
Mortgage P&I
78%
$2,348
Property Taxes
7%
$206
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333