Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.81% first-year return on $110k initial cash invested.
-4.81%
Cash On Cash
5.43%
Cap Rate
0.88
DSCR
$4,022
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $4,462 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$4,462
Mortgage P&I
56%
$2,259
Property Taxes
16%
$660
Home Insurance
4%
$154
HOA
1%
$21
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442