Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.87% first-year return on $111k initial cash invested.
-0.87%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$4,215
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,215 income − $4,296 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,800
Closing costs
1%
$4,440
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,215
Total Expenses
$4,296
Mortgage P&I
54%
$2,275
Property Taxes
10%
$433
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464