Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.61% first-year return on $112k initial cash invested.
-3.61%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$3,822
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $4,159 expenses = $337 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%
$89,660
Closing costs
1%
$4,483
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,822
Total Expenses
$4,159
Mortgage P&I
58%
$2,221
Property Taxes
7%
$281
Home Insurance
4%
$157
HOA
5%
$200
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420