Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $112k initial cash invested.
-3.79%
Cash On Cash
5.49%
Cap Rate
0.92
DSCR
$4,222
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $4,576 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,740
Closing costs
1%
$4,487
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,222
Total Expenses
$4,576
Mortgage P&I
53%
$2,236
Property Taxes
16%
$667
Home Insurance
4%
$157
HOA
2%
$80
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464