Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $112k initial cash invested.
-6.91%
Cash On Cash
5.38%
Cap Rate
0.8
DSCR
$3,768
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $4,415 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,860
Closing costs
1%
$4,493
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$4,415
Mortgage P&I
67%
$2,511
Property Taxes
11%
$433
Home Insurance
4%
$168
HOA
1%
$22
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414