Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.24% first-year return on $112k initial cash invested.
-7.24%
Cash On Cash
4.85%
Cap Rate
0.77
DSCR
$3,298
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $3,974 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,560
Closing costs
1%
$4,478
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,298
Total Expenses
$3,974
Mortgage P&I
71%
$2,353
Property Taxes
10%
$336
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363