Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.24% first-year return on $112k initial cash invested.
-0.24%
Cash On Cash
6.6%
Cap Rate
1.07
DSCR
$4,383
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $4,405 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,520
Closing costs
1%
$4,476
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$4,405
Mortgage P&I
53%
$2,307
Property Taxes
10%
$457
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482