Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $111k initial cash invested.
-7.27%
Cash On Cash
4.66%
Cap Rate
0.76
DSCR
$3,552
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $4,227 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,020
Closing costs
1%
$4,451
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$4,227
Mortgage P&I
64%
$2,262
Property Taxes
13%
$459
Home Insurance
4%
$157
HOA
4%
$141
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391