Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.94% first-year return on $111k initial cash invested.
-0.94%
Cash On Cash
6.15%
Cap Rate
1.04
DSCR
$4,378
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $4,465 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,560
Closing costs
1%
$4,428
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,378
Total Expenses
$4,465
Mortgage P&I
50%
$2,181
Property Taxes
15%
$639
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482