Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $111k initial cash invested.
-1.29%
Cash On Cash
6.08%
Cap Rate
1.02
DSCR
$3,968
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $4,088 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,940
Closing costs
1%
$4,447
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$4,088
Mortgage P&I
56%
$2,214
Property Taxes
9%
$369
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436