Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.36% first-year return on $112k initial cash invested.
-10.36%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$2,694
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $3,661 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,580
Closing costs
1%
$4,479
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$3,661
Mortgage P&I
84%
$2,253
Property Taxes
12%
$331
Home Insurance
6%
$161
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296