Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.22% first-year return on $110k initial cash invested.
-1.22%
Cash On Cash
6.77%
Cap Rate
1.03
DSCR
$4,755
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,755 income − $4,867 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$4,867
Mortgage P&I
50%
$2,391
Property Taxes
14%
$685
Home Insurance
3%
$161
HOA
0%
$13
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523