Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $112k initial cash invested.
-2.62%
Cash On Cash
5.84%
Cap Rate
0.95
DSCR
$3,464
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $3,708 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,260
Closing costs
1%
$4,463
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$3,708
Mortgage P&I
66%
$2,276
Property Taxes
3%
$95
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381