Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.48% first-year return on $110k initial cash invested.
-4.48%
Cash On Cash
5.38%
Cap Rate
0.88
DSCR
$3,294
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $3,703 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,260
Closing costs
1%
$4,363
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$3,703
Mortgage P&I
68%
$2,234
Property Taxes
6%
$193
Home Insurance
5%
$156
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362