Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.9% first-year return on $109k initial cash invested.
-10.9%
Cash On Cash
4%
Cap Rate
0.62
DSCR
$2,806
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $3,800 expenses = $994 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%
$87,060
Closing costs
1%
$4,353
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$3,800
Mortgage P&I
83%
$2,334
Property Taxes
13%
$354
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309