Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.33% first-year return on $117k initial cash invested.
-4.33%
Cash On Cash
5.52%
Cap Rate
0.89
DSCR
$4,098
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,098 income − $4,522 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,098
Total Expenses
$4,522
Mortgage P&I
56%
$2,308
Property Taxes
16%
$664
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451