Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.12% first-year return on $111k initial cash invested.
-3.12%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$4,246
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $4,536 expenses = $290 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%
$88,920
Closing costs
1%
$4,446
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$4,536
Mortgage P&I
52%
$2,209
Property Taxes
17%
$720
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467