Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.93% first-year return on $112k initial cash invested.
-2.93%
Cash On Cash
5.89%
Cap Rate
0.95
DSCR
$4,006
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $4,280 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,860
Closing costs
1%
$4,493
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$4,280
Mortgage P&I
58%
$2,319
Property Taxes
5%
$215
Home Insurance
4%
$163
HOA
6%
$221
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441