Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.43% first-year return on $110k initial cash invested.
-0.43%
Cash On Cash
6.29%
Cap Rate
1.06
DSCR
$3,986
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,986 income − $4,025 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,620
Closing costs
1%
$4,381
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,986
Total Expenses
$4,025
Mortgage P&I
55%
$2,175
Property Taxes
8%
$334
Home Insurance
4%
$162
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438