Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.98% first-year return on $112k initial cash invested.
-1.98%
Cash On Cash
6.2%
Cap Rate
0.99
DSCR
$4,096
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $4,281 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,620
Closing costs
1%
$4,481
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$4,281
Mortgage P&I
57%
$2,337
Property Taxes
10%
$394
Home Insurance
4%
$156
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451