Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $112k initial cash invested.
-10.64%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$2,277
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $3,273 expenses = $996 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,277
Total Expenses
$3,273
Mortgage P&I
100%
$2,270
Property Taxes
2%
$48
Home Insurance
7%
$157
HOA
1%
$25
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250