Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.41% first-year return on $109k initial cash invested.
-9.41%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$2,751
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $3,609 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,020
Closing costs
1%
$4,351
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$3,609
Mortgage P&I
79%
$2,179
Property Taxes
12%
$328
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303