Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.84% first-year return on $111k initial cash invested.
-8.84%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$2,478
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $3,294 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$3,294
Mortgage P&I
89%
$2,207
Property Taxes
3%
$84
Home Insurance
7%
$161
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273