Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $111k initial cash invested.
-2.12%
Cash On Cash
5.77%
Cap Rate
0.98
DSCR
$3,786
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $3,982 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,740
Closing costs
1%
$4,437
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$3,982
Mortgage P&I
58%
$2,180
Property Taxes
9%
$359
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416