Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.88% first-year return on $112k initial cash invested.
-5.88%
Cash On Cash
5.22%
Cap Rate
0.82
DSCR
$3,243
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,793 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,793
Mortgage P&I
73%
$2,374
Property Taxes
5%
$159
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357