Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.8% first-year return on $111k initial cash invested.
-7.8%
Cash On Cash
4.7%
Cap Rate
0.75
DSCR
$3,444
Rent
-$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $4,167 expenses = $723 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,444
Total Expenses
$4,167
Mortgage P&I
67%
$2,322
Property Taxes
12%
$416
Home Insurance
5%
$158
HOA
3%
$100
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379