Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.05% first-year return on $112k initial cash invested.
-0.05%
Cash On Cash
6.53%
Cap Rate
1.07
DSCR
$3,898
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $3,903 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,520
Closing costs
1%
$4,476
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$3,903
Mortgage P&I
59%
$2,285
Property Taxes
2%
$92
Home Insurance
4%
$158
HOA
1%
$42
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429