Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.2% first-year return on $111k initial cash invested.
-6.2%
Cash On Cash
5.43%
Cap Rate
0.83
DSCR
$3,716
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $4,289 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$4,289
Mortgage P&I
65%
$2,423
Property Taxes
12%
$452
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409