Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.17% first-year return on $111k initial cash invested.
-0.17%
Cash On Cash
6.58%
Cap Rate
1.07
DSCR
$4,293
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $4,309 expenses = $16 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%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,293
Total Expenses
$4,309
Mortgage P&I
53%
$2,283
Property Taxes
10%
$410
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472