Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.49% first-year return on $111k initial cash invested.
-5.49%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$3,604
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $4,113 expenses = $509 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%
$88,860
Closing costs
1%
$4,443
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$4,113
Mortgage P&I
63%
$2,258
Property Taxes
13%
$474
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396