Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $110k initial cash invested.
-4.87%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$3,345
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $3,792 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$3,792
Mortgage P&I
65%
$2,171
Property Taxes
10%
$330
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368