Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $111k initial cash invested.
-7.4%
Cash On Cash
4.67%
Cap Rate
0.76
DSCR
$3,746
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $4,433 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,900
Closing costs
1%
$4,445
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$4,433
Mortgage P&I
61%
$2,268
Property Taxes
21%
$793
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412