Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.93% first-year return on $111k initial cash invested.
-0.93%
Cash On Cash
6.82%
Cap Rate
1.04
DSCR
$4,438
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $4,524 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,260
Closing costs
1%
$4,413
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$4,524
Mortgage P&I
54%
$2,416
Property Taxes
10%
$440
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488