Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.62% first-year return on $111k initial cash invested.
-3.62%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$3,537
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $3,873 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,880
Closing costs
1%
$4,444
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$3,873
Mortgage P&I
63%
$2,242
Property Taxes
8%
$276
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389