Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.15% first-year return on $110k initial cash invested.
-4.15%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$3,358
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $3,739 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,358
Total Expenses
$3,739
Mortgage P&I
64%
$2,163
Property Taxes
8%
$280
Home Insurance
5%
$155
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369