Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $112k initial cash invested.
-1.91%
Cash On Cash
6.1%
Cap Rate
0.99
DSCR
$4,071
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $4,249 expenses = $178 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%
$89,420
Closing costs
1%
$4,471
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,071
Total Expenses
$4,249
Mortgage P&I
56%
$2,289
Property Taxes
10%
$418
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448