Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.56% first-year return on $112k initial cash invested.
-0.56%
Cash On Cash
6.44%
Cap Rate
1.05
DSCR
$4,053
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $4,105 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,260
Closing costs
1%
$4,463
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$4,105
Mortgage P&I
56%
$2,285
Property Taxes
7%
$269
Home Insurance
4%
$173
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446