Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $111k initial cash invested.
-4.84%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$3,159
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $3,608 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,840
Closing costs
1%
$4,442
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$3,608
Mortgage P&I
70%
$2,217
Property Taxes
5%
$161
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347