Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.92% first-year return on $110k initial cash invested.
-6.92%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$3,471
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $4,105 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,471
Total Expenses
$4,105
Mortgage P&I
62%
$2,168
Property Taxes
17%
$577
Home Insurance
4%
$156
HOA
1%
$23
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382