Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $112k initial cash invested.
-3.88%
Cash On Cash
5.52%
Cap Rate
0.9
DSCR
$3,400
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $3,762 expenses = $362 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%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$3,762
Mortgage P&I
67%
$2,281
Property Taxes
5%
$169
Home Insurance
5%
$156
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374