Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.58% first-year return on $110k initial cash invested.
-1.58%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$3,669
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,669 income − $3,814 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,669
Total Expenses
$3,814
Mortgage P&I
60%
$2,192
Property Taxes
3%
$93
Home Insurance
5%
$166
HOA
3%
$115
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404