Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.39% first-year return on $112k initial cash invested.
-6.39%
Cash On Cash
5.43%
Cap Rate
0.81
DSCR
$3,321
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,918 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,660
Closing costs
1%
$4,483
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$3,918
Mortgage P&I
75%
$2,491
Property Taxes
4%
$137
Home Insurance
5%
$160
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365