Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.77% first-year return on $111k initial cash invested.
-1.77%
Cash On Cash
6.06%
Cap Rate
1
DSCR
$4,052
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $4,216 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,052
Total Expenses
$4,216
Mortgage P&I
56%
$2,249
Property Taxes
11%
$433
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446