Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.89% first-year return on $112k initial cash invested.
-4.89%
Cash On Cash
5.74%
Cap Rate
0.88
DSCR
$3,950
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $4,406 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,460
Closing costs
1%
$4,473
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,950
Total Expenses
$4,406
Mortgage P&I
62%
$2,439
Property Taxes
12%
$461
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434