Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $110k initial cash invested.
-6.28%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$2,937
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $3,511 expenses = $574 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,240
Closing costs
1%
$4,362
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$3,511
Mortgage P&I
74%
$2,175
Property Taxes
6%
$185
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323