Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $111k initial cash invested.
-5.14%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$3,576
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $4,051 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,540
Closing costs
1%
$4,427
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$4,051
Mortgage P&I
63%
$2,254
Property Taxes
11%
$407
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393