Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.01% first-year return on $110k initial cash invested.
-3.01%
Cash On Cash
5.7%
Cap Rate
0.94
DSCR
$3,867
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $4,144 expenses = $277 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%
$87,880
Closing costs
1%
$4,394
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$4,144
Mortgage P&I
57%
$2,210
Property Taxes
13%
$498
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425