Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $107k initial cash invested.
-9.5%
Cash On Cash
4.45%
Cap Rate
0.7
DSCR
$2,844
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $3,689 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$90,180
Closing costs
1%
$4,509
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,844
Total Expenses
$3,689
Mortgage P&I
84%
$2,402
Property Taxes
6%
$158
Home Insurance
6%
$158
HOA
0%
$4
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313