Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.53% first-year return on $111k initial cash invested.
-14.53%
Cash On Cash
3%
Cap Rate
0.47
DSCR
$2,499
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,960
Closing costs
1%
$4,448
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$3,848
Mortgage P&I
94%
$2,360
Property Taxes
23%
$568
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275