Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $112k initial cash invested.
-4.64%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$3,682
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,280
Closing costs
1%
$4,464
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$4,114
Mortgage P&I
61%
$2,240
Property Taxes
12%
$457
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405