Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.98% first-year return on $112k initial cash invested.
-5.98%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$3,471
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $4,029 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,540
Closing costs
1%
$4,477
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,471
Total Expenses
$4,029
Mortgage P&I
65%
$2,241
Property Taxes
13%
$449
Home Insurance
5%
$158
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382