Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.39% first-year return on $111k initial cash invested.
-1.39%
Cash On Cash
6.56%
Cap Rate
1.03
DSCR
$4,780
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,780 income − $4,908 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,180
Closing costs
1%
$4,409
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,780
Total Expenses
$4,908
Mortgage P&I
49%
$2,347
Property Taxes
16%
$778
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526