Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.46% first-year return on $110k initial cash invested.
-2.46%
Cash On Cash
6.37%
Cap Rate
0.97
DSCR
$4,011
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $4,237 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,011
Total Expenses
$4,237
Mortgage P&I
60%
$2,392
Property Taxes
8%
$301
Home Insurance
4%
$156
HOA
1%
$26
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441