Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.21% first-year return on $111k initial cash invested.
-7.21%
Cash On Cash
4.33%
Cap Rate
0.74
DSCR
$2,757
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $3,423 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$3,423
Mortgage P&I
78%
$2,151
Property Taxes
6%
$177
Home Insurance
6%
$158
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303