Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $112k initial cash invested.
-1.73%
Cash On Cash
5.91%
Cap Rate
1
DSCR
$3,998
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$4,160
Mortgage P&I
55%
$2,214
Property Taxes
7%
$275
Home Insurance
4%
$157
HOA
4%
$154
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440