Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.72% first-year return on $111k initial cash invested.
-9.72%
Cash On Cash
4.47%
Cap Rate
0.68
DSCR
$3,088
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $3,987 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,600
Closing costs
1%
$4,430
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$3,987
Mortgage P&I
79%
$2,427
Property Taxes
11%
$350
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340