Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $111k initial cash invested.
-9.43%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$2,578
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $3,448 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,578
Total Expenses
$3,448
Mortgage P&I
85%
$2,190
Property Taxes
7%
$168
Home Insurance
8%
$214
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284