Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.18% first-year return on $111k initial cash invested.
-2.18%
Cash On Cash
5.8%
Cap Rate
0.98
DSCR
$3,902
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $4,104 expenses = $202 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%
$88,540
Closing costs
1%
$4,427
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$4,104
Mortgage P&I
56%
$2,185
Property Taxes
7%
$277
Home Insurance
4%
$157
HOA
4%
$159
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429