Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $112k initial cash invested.
-12.08%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$2,692
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,692 income − $3,822 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,692
Total Expenses
$3,822
Mortgage P&I
86%
$2,302
Property Taxes
17%
$447
Home Insurance
6%
$157
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296