Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $112k initial cash invested.
-1.68%
Cash On Cash
6.54%
Cap Rate
1.02
DSCR
$4,908
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $5,065 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,440
Closing costs
1%
$4,472
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,908
Total Expenses
$5,065
Mortgage P&I
49%
$2,399
Property Taxes
17%
$834
Home Insurance
3%
$164
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540