Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.88% first-year return on $112k initial cash invested.
-1.88%
Cash On Cash
6.03%
Cap Rate
0.99
DSCR
$3,846
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $4,022 expenses = $176 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%
$89,780
Closing costs
1%
$4,489
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$4,022
Mortgage P&I
59%
$2,276
Property Taxes
7%
$284
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423