Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.98% first-year return on $110k initial cash invested.
-1.98%
Cash On Cash
5.82%
Cap Rate
1
DSCR
$4,446
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $4,628 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,446
Total Expenses
$4,628
Mortgage P&I
48%
$2,134
Property Taxes
19%
$826
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489