Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.94% first-year return on $112k initial cash invested.
-6.94%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$3,096
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,096
Total Expenses
$3,745
Mortgage P&I
71%
$2,190
Property Taxes
11%
$344
Home Insurance
5%
$157
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341