Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.77% first-year return on $111k initial cash invested.
-4.77%
Cash On Cash
5.34%
Cap Rate
0.86
DSCR
$3,254
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $3,695 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,560
Closing costs
1%
$4,428
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$3,695
Mortgage P&I
70%
$2,282
Property Taxes
5%
$149
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358