Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.58% first-year return on $111k initial cash invested.
-1.58%
Cash On Cash
6.46%
Cap Rate
1.01
DSCR
$4,316
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $4,462 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,780
Closing costs
1%
$4,439
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,316
Total Expenses
$4,462
Mortgage P&I
55%
$2,361
Property Taxes
10%
$443
Home Insurance
4%
$155
HOA
1%
$35
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475