Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.53% first-year return on $110k initial cash invested.
-13.53%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$3,087
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $4,328 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,680
Closing costs
1%
$4,384
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,087
Total Expenses
$4,328
Mortgage P&I
72%
$2,229
Property Taxes
14%
$440
Home Insurance
5%
$158
HOA
15%
$452
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340