Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.45% first-year return on $111k initial cash invested.
-9.45%
Cash On Cash
4.73%
Cap Rate
0.7
DSCR
$3,580
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $4,450 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,580
Total Expenses
$4,450
Mortgage P&I
69%
$2,462
Property Taxes
17%
$613
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394