Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.3% first-year return on $112k initial cash invested.
-3.3%
Cash On Cash
5.7%
Cap Rate
0.93
DSCR
$3,682
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $3,989 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,120
Closing costs
1%
$4,456
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$3,989
Mortgage P&I
62%
$2,277
Property Taxes
8%
$303
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405