Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $112k initial cash invested.
-7.42%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$3,782
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $4,476 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,782
Total Expenses
$4,476
Mortgage P&I
60%
$2,280
Property Taxes
11%
$411
Home Insurance
4%
$163
HOA
9%
$337
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416