Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.71% first-year return on $112k initial cash invested.
-4.71%
Cash On Cash
5.31%
Cap Rate
0.87
DSCR
$3,699
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $4,139 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,580
Closing costs
1%
$4,479
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$4,139
Mortgage P&I
61%
$2,274
Property Taxes
12%
$453
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407