Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.62% first-year return on $112k initial cash invested.
-5.62%
Cash On Cash
5.09%
Cap Rate
0.83
DSCR
$3,580
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $4,106 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,580
Total Expenses
$4,106
Mortgage P&I
64%
$2,286
Property Taxes
12%
$446
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394