Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $111k initial cash invested.
-5.21%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$3,506
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $3,989 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,740
Closing costs
1%
$4,437
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$3,989
Mortgage P&I
64%
$2,248
Property Taxes
12%
$418
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386