Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $110k initial cash invested.
-2.91%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$4,173
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $4,439 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,420
Closing costs
1%
$4,371
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$4,439
Mortgage P&I
53%
$2,198
Property Taxes
16%
$668
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459