Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.43% first-year return on $112k initial cash invested.
-1.43%
Cash On Cash
5.88%
Cap Rate
1.01
DSCR
$3,783
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $3,916 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,180
Closing costs
1%
$4,459
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$3,916
Mortgage P&I
57%
$2,167
Property Taxes
8%
$301
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416