Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.03% first-year return on $111k initial cash invested.
-3.03%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$3,598
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $3,878 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,620
Closing costs
1%
$4,431
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$3,878
Mortgage P&I
61%
$2,202
Property Taxes
8%
$294
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396