Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.53% first-year return on $111k initial cash invested.
-0.53%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$3,706
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $3,755 expenses = $49 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%
$89,040
Closing costs
1%
$4,452
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$3,755
Mortgage P&I
61%
$2,273
Property Taxes
2%
$64
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408