Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.99% first-year return on $110k initial cash invested.
-1.99%
Cash On Cash
5.84%
Cap Rate
0.98
DSCR
$3,422
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $3,604 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,500
Closing costs
1%
$4,375
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$3,604
Mortgage P&I
64%
$2,173
Property Taxes
2%
$71
Home Insurance
5%
$154
HOA
1%
$42
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376