Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $112k initial cash invested.
-7.51%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$3,308
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $4,008 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,360
Closing costs
1%
$4,468
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,308
Total Expenses
$4,008
Mortgage P&I
67%
$2,226
Property Taxes
15%
$497
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364