Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.98% first-year return on $112k initial cash invested.
-1.98%
Cash On Cash
6.14%
Cap Rate
0.99
DSCR
$4,262
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $4,446 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,140
Closing costs
1%
$4,457
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$4,446
Mortgage P&I
54%
$2,293
Property Taxes
13%
$548
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469