Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.57% first-year return on $110k initial cash invested.
-9.57%
Cash On Cash
4.67%
Cap Rate
0.69
DSCR
$2,920
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $3,799 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,920
Total Expenses
$3,799
Mortgage P&I
85%
$2,471
Property Taxes
6%
$181
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321