Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.15% first-year return on $111k initial cash invested.
-10.15%
Cash On Cash
4.23%
Cap Rate
0.66
DSCR
$3,130
Rent
-$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $4,068 expenses = $938 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,520
Closing costs
1%
$4,426
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$4,068
Mortgage P&I
76%
$2,374
Property Taxes
15%
$474
Home Insurance
5%
$156
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344