Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $105k initial cash invested.
-10.22%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,715
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $3,607 expenses = $892 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,715
Total Expenses
$3,607
Mortgage P&I
82%
$2,221
Property Taxes
11%
$307
Home Insurance
6%
$155
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299
Projection Charts
Investment Value YoY