Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.74% first-year return on $112k initial cash invested.
-5.74%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$3,516
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $4,052 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,540
Closing costs
1%
$4,477
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,516
Total Expenses
$4,052
Mortgage P&I
64%
$2,246
Property Taxes
13%
$453
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387