Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.73% first-year return on $110k initial cash invested.
-6.73%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$3,180
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $3,794 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,180
Closing costs
1%
$4,359
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$3,794
Mortgage P&I
68%
$2,166
Property Taxes
12%
$394
Home Insurance
5%
$153
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350