Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.59% first-year return on $111k initial cash invested.
-7.59%
Cash On Cash
4.69%
Cap Rate
0.75
DSCR
$3,274
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $3,973 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,100
Closing costs
1%
$4,405
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$3,973
Mortgage P&I
70%
$2,291
Property Taxes
12%
$403
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360