Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.71% first-year return on $110k initial cash invested.
-5.71%
Cash On Cash
5.48%
Cap Rate
0.84
DSCR
$3,698
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $4,223 expenses = $525 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,880
Closing costs
1%
$4,394
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$4,223
Mortgage P&I
64%
$2,383
Property Taxes
12%
$428
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407