Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.62% first-year return on $110k initial cash invested.
-15.62%
Cash On Cash
2.48%
Cap Rate
0.4
DSCR
$2,241
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,241 income − $3,671 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,480
Closing costs
1%
$4,374
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,241
Total Expenses
$3,671
Mortgage P&I
100%
$2,245
Property Taxes
23%
$505
Home Insurance
7%
$158
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247