Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.5% first-year return on $111k initial cash invested.
-4.5%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$3,178
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $3,596 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$3,596
Mortgage P&I
69%
$2,180
Property Taxes
4%
$113
Home Insurance
5%
$156
HOA
2%
$67
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350