Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.9% first-year return on $110k initial cash invested.
-4.9%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$3,876
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $4,325 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$4,325
Mortgage P&I
56%
$2,187
Property Taxes
15%
$572
Home Insurance
4%
$168
HOA
2%
$81
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426