Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.04% first-year return on $112k initial cash invested.
-4.04%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$3,536
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $3,912 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,100
Closing costs
1%
$4,455
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$3,912
Mortgage P&I
62%
$2,209
Property Taxes
10%
$344
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389