Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.58% first-year return on $112k initial cash invested.
-4.58%
Cash On Cash
5.5%
Cap Rate
0.88
DSCR
$3,368
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $3,797 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$3,797
Mortgage P&I
70%
$2,353
Property Taxes
4%
$142
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370