Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.75% first-year return on $111k initial cash invested.
-7.75%
Cash On Cash
5%
Cap Rate
0.76
DSCR
$3,462
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $4,177 expenses = $715 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%
$88,240
Closing costs
1%
$4,412
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$4,177
Mortgage P&I
70%
$2,415
Property Taxes
12%
$429
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381