Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $111k initial cash invested.
-8.29%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$2,928
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $3,694 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,480
Closing costs
1%
$4,424
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$3,694
Mortgage P&I
75%
$2,203
Property Taxes
12%
$340
Home Insurance
5%
$156
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322