Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.92% first-year return on $111k initial cash invested.
-10.92%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$4,564
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $5,578 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,940
Closing costs
1%
$4,447
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,564
Total Expenses
$5,578
Mortgage P&I
50%
$2,299
Property Taxes
28%
$1,271
Home Insurance
3%
$158
HOA
7%
$297
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502