Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $110k initial cash invested.
-7.73%
Cash On Cash
4.62%
Cap Rate
0.74
DSCR
$2,811
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $3,521 expenses = $710 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$3,521
Mortgage P&I
81%
$2,289
Property Taxes
4%
$124
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309