Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.33% first-year return on $110k initial cash invested.
-8.33%
Cash On Cash
4.94%
Cap Rate
0.75
DSCR
$4,154
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,154 income − $4,916 expenses = $762 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,420
Closing costs
1%
$4,371
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,154
Total Expenses
$4,916
Mortgage P&I
58%
$2,396
Property Taxes
17%
$704
Home Insurance
4%
$158
HOA
6%
$246
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457