Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.23% first-year return on $111k initial cash invested.
-4.23%
Cash On Cash
5.47%
Cap Rate
0.89
DSCR
$3,582
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $3,975 expenses = $393 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%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,975
Mortgage P&I
64%
$2,278
Property Taxes
9%
$322
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394