Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.8% first-year return on $110k initial cash invested.
-3.8%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$3,686
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $4,035 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$4,035
Mortgage P&I
60%
$2,213
Property Taxes
11%
$416
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405