Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.44% first-year return on $109k initial cash invested.
-8.44%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$2,838
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $3,607 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$3,607
Mortgage P&I
79%
$2,240
Property Taxes
9%
$249
Home Insurance
5%
$152
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312