Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $109k initial cash invested.
-5.12%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$3,120
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $3,587 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,120
Closing costs
1%
$4,356
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$3,587
Mortgage P&I
71%
$2,212
Property Taxes
7%
$205
Home Insurance
3%
$109
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343