Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.92% first-year return on $110k initial cash invested.
-5.92%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$3,099
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $3,640 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,360
Closing costs
1%
$4,368
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$3,640
Mortgage P&I
70%
$2,176
Property Taxes
6%
$183
Home Insurance
5%
$163
HOA
2%
$64
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341