Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $110k initial cash invested.
-3.55%
Cash On Cash
5.78%
Cap Rate
0.93
DSCR
$3,987
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,987 income − $4,311 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,987
Total Expenses
$4,311
Mortgage P&I
57%
$2,265
Property Taxes
13%
$519
Home Insurance
4%
$158
HOA
0%
$14
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439