Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.35% first-year return on $111k initial cash invested.
-6.35%
Cash On Cash
5.02%
Cap Rate
0.8
DSCR
$3,424
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $4,010 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$4,010
Mortgage P&I
67%
$2,296
Property Taxes
12%
$395
Home Insurance
5%
$154
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377