Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $111k initial cash invested.
-6.55%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$3,057
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $3,662 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$3,662
Mortgage P&I
72%
$2,187
Property Taxes
9%
$289
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336