Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.22% first-year return on $112k initial cash invested.
-4.22%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$3,399
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $3,793 expenses = $394 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%
$89,600
Closing costs
1%
$4,480
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$3,793
Mortgage P&I
66%
$2,246
Property Taxes
7%
$234
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374