Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.2% first-year return on $112k initial cash invested.
-10.2%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$2,421
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $3,372 expenses = $951 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,421
Total Expenses
$3,372
Mortgage P&I
94%
$2,274
Property Taxes
5%
$110
Home Insurance
7%
$164
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266