Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $110k initial cash invested.
-11.14%
Cash On Cash
4.27%
Cap Rate
0.64
DSCR
$3,850
Rent
-$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $4,867 expenses = $1,017 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,220
Closing costs
1%
$4,361
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$4,867
Mortgage P&I
63%
$2,414
Property Taxes
18%
$699
Home Insurance
4%
$154
HOA
8%
$290
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424