Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.06% first-year return on $112k initial cash invested.
-2.06%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$3,687
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $3,880 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,687
Total Expenses
$3,880
Mortgage P&I
62%
$2,300
Property Taxes
5%
$170
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$406