Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $111k initial cash invested.
-5.32%
Cash On Cash
5.3%
Cap Rate
0.85
DSCR
$3,404
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $3,895 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,260
Closing costs
1%
$4,413
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$3,895
Mortgage P&I
68%
$2,304
Property Taxes
8%
$277
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374