Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.17% first-year return on $111k initial cash invested.
-3.17%
Cash On Cash
5.79%
Cap Rate
0.95
DSCR
$4,287
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $4,579 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,240
Closing costs
1%
$4,412
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$4,579
Mortgage P&I
52%
$2,248
Property Taxes
17%
$713
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472