Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.54% first-year return on $112k initial cash invested.
-8.54%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$2,870
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $3,669 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,840
Closing costs
1%
$4,492
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$3,669
Mortgage P&I
78%
$2,246
Property Taxes
10%
$281
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316