Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $112k initial cash invested.
-6.58%
Cash On Cash
5.19%
Cap Rate
0.81
DSCR
$4,166
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $4,781 expenses = $615 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,720
Closing costs
1%
$4,486
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$4,781
Mortgage P&I
57%
$2,387
Property Taxes
20%
$819
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458