Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.38% first-year return on $112k initial cash invested.
-4.38%
Cash On Cash
5.48%
Cap Rate
0.89
DSCR
$4,017
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $4,426 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,640
Closing costs
1%
$4,482
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$4,426
Mortgage P&I
57%
$2,295
Property Taxes
15%
$606
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442