Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2% first-year return on $112k initial cash invested.
-2%
Cash On Cash
5.98%
Cap Rate
0.98
DSCR
$3,468
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $3,655 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,780
Closing costs
1%
$4,489
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$3,655
Mortgage P&I
66%
$2,285
Property Taxes
1%
$33
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381