Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.01% first-year return on $112k initial cash invested.
-17.01%
Cash On Cash
2.6%
Cap Rate
0.39
DSCR
$2,054
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $3,646 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$3,646
Mortgage P&I
121%
$2,481
Property Taxes
15%
$310
Home Insurance
8%
$157
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226