Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.79% first-year return on $110k initial cash invested.
-4.79%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$3,712
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $4,152 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,740
Closing costs
1%
$4,387
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$4,152
Mortgage P&I
61%
$2,257
Property Taxes
5%
$191
Home Insurance
4%
$144
HOA
8%
$300
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408