Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.94% first-year return on $110k initial cash invested.
-1.94%
Cash On Cash
6.06%
Cap Rate
0.99
DSCR
$3,854
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $4,032 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,620
Closing costs
1%
$4,381
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$4,032
Mortgage P&I
58%
$2,238
Property Taxes
9%
$332
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424