Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.85% first-year return on $109k initial cash invested.
-9.85%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$2,752
Rent
-$896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $3,648 expenses = $896 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%
$86,860
Closing costs
1%
$4,343
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$3,648
Mortgage P&I
81%
$2,219
Property Taxes
8%
$211
Home Insurance
6%
$175
HOA
4%
$107
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303