Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.71% first-year return on $111k initial cash invested.
-1.71%
Cash On Cash
5.99%
Cap Rate
0.99
DSCR
$3,568
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $3,727 expenses = $159 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%
$88,940
Closing costs
1%
$4,447
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$3,727
Mortgage P&I
63%
$2,235
Property Taxes
3%
$120
Home Insurance
4%
$159
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392