Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $112k initial cash invested.
-2.62%
Cash On Cash
5.48%
Cap Rate
0.96
DSCR
$3,750
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,750
Total Expenses
$3,994
Mortgage P&I
57%
$2,134
Property Taxes
11%
$420
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412