Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.66% first-year return on $110k initial cash invested.
-4.66%
Cash On Cash
5.5%
Cap Rate
0.88
DSCR
$3,680
Rent
-$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $4,106 expenses = $426 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,440
Closing costs
1%
$4,372
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$4,106
Mortgage P&I
62%
$2,282
Property Taxes
11%
$398
Home Insurance
4%
$158
HOA
0%
$17
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405