Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.08% first-year return on $111k initial cash invested.
-0.08%
Cash On Cash
6.41%
Cap Rate
1.07
DSCR
$4,284
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $4,291 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,480
Closing costs
1%
$4,424
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,284
Total Expenses
$4,291
Mortgage P&I
51%
$2,200
Property Taxes
11%
$478
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471