Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.99% first-year return on $111k initial cash invested.
-4.99%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$3,992
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $4,454 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,760
Closing costs
1%
$4,438
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$4,454
Mortgage P&I
56%
$2,238
Property Taxes
17%
$697
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439