Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.02% first-year return on $112k initial cash invested.
-2.02%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$3,525
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $3,714 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,640
Closing costs
1%
$4,482
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,525
Total Expenses
$3,714
Mortgage P&I
63%
$2,226
Property Taxes
4%
$151
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388