Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $111k initial cash invested.
-0.73%
Cash On Cash
6.21%
Cap Rate
1.04
DSCR
$4,126
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,126 income − $4,194 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,020
Closing costs
1%
$4,451
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,126
Total Expenses
$4,194
Mortgage P&I
54%
$2,208
Property Taxes
10%
$425
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454