Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.55% first-year return on $111k initial cash invested.
-9.55%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$3,315
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $4,196 expenses = $881 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%
$88,240
Closing costs
1%
$4,412
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$4,196
Mortgage P&I
70%
$2,307
Property Taxes
18%
$603
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365