Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.83% first-year return on $112k initial cash invested.
-8.83%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$3,147
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $3,974 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,860
Closing costs
1%
$4,493
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$3,974
Mortgage P&I
71%
$2,224
Property Taxes
17%
$521
Home Insurance
5%
$159
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346