Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.63% first-year return on $112k initial cash invested.
-3.63%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$4,599
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,240
Closing costs
1%
$4,462
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$4,937
Mortgage P&I
48%
$2,230
Property Taxes
21%
$980
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506