Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.94% first-year return on $111k initial cash invested.
-1.94%
Cash On Cash
5.85%
Cap Rate
0.99
DSCR
$3,814
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $3,993 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,220
Closing costs
1%
$4,411
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$3,993
Mortgage P&I
57%
$2,175
Property Taxes
6%
$238
Home Insurance
4%
$161
HOA
3%
$121
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420