Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.24% first-year return on $111k initial cash invested.
-0.24%
Cash On Cash
6.31%
Cap Rate
1.06
DSCR
$3,984
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $4,006 expenses = $22 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%
$88,640
Closing costs
1%
$4,432
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$4,006
Mortgage P&I
55%
$2,195
Property Taxes
8%
$305
Home Insurance
4%
$152
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438