Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.56% first-year return on $109k initial cash invested.
-0.56%
Cash On Cash
6.4%
Cap Rate
1.05
DSCR
$3,914
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $3,965 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,240
Closing costs
1%
$4,312
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,914
Total Expenses
$3,965
Mortgage P&I
56%
$2,194
Property Taxes
6%
$229
Home Insurance
4%
$154
HOA
1%
$56
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431