Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.51% first-year return on $111k initial cash invested.
-2.51%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$3,866
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,866 income − $4,097 expenses = $231 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,180
Closing costs
1%
$4,409
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$4,097
Mortgage P&I
57%
$2,201
Property Taxes
11%
$423
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425