Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $110k initial cash invested.
-8.37%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$2,780
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,780 income − $3,547 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,620
Closing costs
1%
$4,381
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,780
Total Expenses
$3,547
Mortgage P&I
77%
$2,146
Property Taxes
12%
$342
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306