Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.23% first-year return on $112k initial cash invested.
-5.23%
Cash On Cash
5.81%
Cap Rate
0.87
DSCR
$3,843
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $4,331 expenses = $488 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,843
Total Expenses
$4,331
Mortgage P&I
65%
$2,502
Property Taxes
10%
$368
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423