Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.17% first-year return on $110k initial cash invested.
-6.17%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$3,176
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $3,743 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,176
Total Expenses
$3,743
Mortgage P&I
69%
$2,206
Property Taxes
9%
$291
Home Insurance
5%
$154
HOA
0%
$13
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349