Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.35% first-year return on $110k initial cash invested.
-5.35%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$3,285
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $3,774 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,400
Closing costs
1%
$4,370
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$3,774
Mortgage P&I
68%
$2,230
Property Taxes
8%
$253
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361