Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $111k initial cash invested.
-3.1%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$3,608
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $3,896 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,608
Total Expenses
$3,896
Mortgage P&I
62%
$2,229
Property Taxes
8%
$283
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397