Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $111k initial cash invested.
-4.65%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$3,568
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $3,999 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,740
Closing costs
1%
$4,437
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$3,999
Mortgage P&I
63%
$2,241
Property Taxes
11%
$387
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392