Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.36% first-year return on $110k initial cash invested.
-3.36%
Cash On Cash
5.77%
Cap Rate
0.92
DSCR
$3,354
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $3,661 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,160
Closing costs
1%
$4,358
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,661
Mortgage P&I
68%
$2,270
Property Taxes
3%
$93
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369