Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $110k initial cash invested.
-1.29%
Cash On Cash
6.46%
Cap Rate
1.02
DSCR
$3,988
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $4,106 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,220
Closing costs
1%
$4,361
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$4,106
Mortgage P&I
58%
$2,307
Property Taxes
4%
$147
Home Insurance
4%
$154
HOA
4%
$140
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439