Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $111k initial cash invested.
-3.74%
Cash On Cash
6.09%
Cap Rate
0.92
DSCR
$3,771
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $4,118 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,940
Closing costs
1%
$4,447
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$4,118
Mortgage P&I
65%
$2,453
Property Taxes
3%
$98
Home Insurance
4%
$161
HOA
3%
$123
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415