Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.08% first-year return on $112k initial cash invested.
-10.08%
Cash On Cash
4.08%
Cap Rate
0.66
DSCR
$3,492
Rent
-$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $4,430 expenses = $938 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,220
Closing costs
1%
$4,461
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$4,430
Mortgage P&I
66%
$2,316
Property Taxes
22%
$751
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384