Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.42% first-year return on $110k initial cash invested.
-6.42%
Cash On Cash
5.14%
Cap Rate
0.81
DSCR
$3,630
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $4,220 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,630
Total Expenses
$4,220
Mortgage P&I
64%
$2,328
Property Taxes
14%
$502
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399