Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.02% first-year return on $111k initial cash invested.
-0.02%
Cash On Cash
6.49%
Cap Rate
1.07
DSCR
$3,972
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $3,974 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,420
Closing costs
1%
$4,421
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$3,974
Mortgage P&I
56%
$2,234
Property Taxes
6%
$231
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437