Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.71% first-year return on $110k initial cash invested.
-1.71%
Cash On Cash
6.15%
Cap Rate
1.01
DSCR
$4,416
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,416 income − $4,572 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,360
Closing costs
1%
$4,368
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$4,572
Mortgage P&I
50%
$2,216
Property Taxes
16%
$686
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486