Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.52% first-year return on $110k initial cash invested.
-1.52%
Cash On Cash
6.03%
Cap Rate
1.01
DSCR
$4,011
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $4,150 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,160
Closing costs
1%
$4,358
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$4,150
Mortgage P&I
54%
$2,168
Property Taxes
12%
$463
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441