Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.53% first-year return on $110k initial cash invested.
-5.53%
Cash On Cash
5.74%
Cap Rate
0.85
DSCR
$3,760
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,760 income − $4,266 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,410
Closing costs
1%
$4,371
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,760
Total Expenses
$4,266
Mortgage P&I
65%
$2,445
Property Taxes
10%
$390
Home Insurance
4%
$153
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414