Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.16% first-year return on $112k initial cash invested.
-2.16%
Cash On Cash
6.51%
Cap Rate
0.99
DSCR
$4,300
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,300 income − $4,501 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,080
Closing costs
1%
$4,454
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,300
Total Expenses
$4,501
Mortgage P&I
57%
$2,445
Property Taxes
10%
$438
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473