Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $110k initial cash invested.
-5.45%
Cash On Cash
5.85%
Cap Rate
0.87
DSCR
$4,432
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,432 income − $4,931 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,580
Closing costs
1%
$4,379
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$4,931
Mortgage P&I
55%
$2,455
Property Taxes
15%
$674
Home Insurance
3%
$153
HOA
3%
$142
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488