Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.6% first-year return on $110k initial cash invested.
-2.6%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$3,694
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $3,933 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,820
Closing costs
1%
$4,391
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$3,933
Mortgage P&I
59%
$2,189
Property Taxes
7%
$266
Home Insurance
5%
$168
HOA
1%
$54
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406