Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.27% first-year return on $110k initial cash invested.
-3.27%
Cash On Cash
5.98%
Cap Rate
0.94
DSCR
$3,879
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $4,178 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,380
Closing costs
1%
$4,369
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,879
Total Expenses
$4,178
Mortgage P&I
60%
$2,320
Property Taxes
10%
$374
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427