Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.57% first-year return on $110k initial cash invested.
-1.57%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$3,890
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $4,034 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,760
Closing costs
1%
$4,388
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$4,034
Mortgage P&I
57%
$2,230
Property Taxes
8%
$326
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428