Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.29% first-year return on $112k initial cash invested.
-2.29%
Cash On Cash
5.94%
Cap Rate
0.97
DSCR
$3,614
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $3,828 expenses = $214 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,480
Closing costs
1%
$4,474
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$3,828
Mortgage P&I
63%
$2,282
Property Taxes
4%
$155
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398