Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.44% first-year return on $112k initial cash invested.
-1.44%
Cash On Cash
6.21%
Cap Rate
1.01
DSCR
$3,770
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $3,904 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,160
Closing costs
1%
$4,458
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$3,904
Mortgage P&I
61%
$2,289
Property Taxes
4%
$158
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415