Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $111k initial cash invested.
-6.56%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$2,931
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $3,538 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,540
Closing costs
1%
$4,427
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$3,538
Mortgage P&I
76%
$2,229
Property Taxes
5%
$150
Home Insurance
6%
$163
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322