Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.71% first-year return on $111k initial cash invested.
-3.71%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$4,236
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,236 income − $4,580 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,760
Closing costs
1%
$4,438
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$4,580
Mortgage P&I
53%
$2,245
Property Taxes
10%
$429
Home Insurance
4%
$157
HOA
7%
$310
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466