Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $112k initial cash invested.
-6.43%
Cash On Cash
5.2%
Cap Rate
0.82
DSCR
$4,116
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $4,716 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,420
Closing costs
1%
$4,471
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$4,716
Mortgage P&I
58%
$2,371
Property Taxes
19%
$787
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453