Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.86% first-year return on $111k initial cash invested.
-2.86%
Cash On Cash
5.6%
Cap Rate
0.95
DSCR
$3,842
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $4,106 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$4,106
Mortgage P&I
57%
$2,171
Property Taxes
12%
$472
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423