Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $110k initial cash invested.
-5.81%
Cash On Cash
5.42%
Cap Rate
0.83
DSCR
$3,246
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $3,777 expenses = $531 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,260
Closing costs
1%
$4,363
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$3,777
Mortgage P&I
73%
$2,372
Property Taxes
4%
$143
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357