Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.85% first-year return on $112k initial cash invested.
-7.85%
Cash On Cash
4.83%
Cap Rate
0.75
DSCR
$3,600
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $4,332 expenses = $732 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%
$89,380
Closing costs
1%
$4,469
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$4,332
Mortgage P&I
66%
$2,387
Property Taxes
6%
$223
Home Insurance
5%
$168
HOA
9%
$330
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396