Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.54% first-year return on $110k initial cash invested.
-1.54%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$3,816
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $3,957 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,816
Total Expenses
$3,957
Mortgage P&I
58%
$2,201
Property Taxes
7%
$284
Home Insurance
4%
$156
HOA
0%
$18
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420