Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.09% first-year return on $111k initial cash invested.
-2.09%
Cash On Cash
6.05%
Cap Rate
0.98
DSCR
$3,782
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,975 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,320
Closing costs
1%
$4,416
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,975
Mortgage P&I
60%
$2,268
Property Taxes
7%
$265
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416