Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.46% first-year return on $111k initial cash invested.
-15.46%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$2,696
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $4,120 expenses = $1,424 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$4,120
Mortgage P&I
90%
$2,415
Property Taxes
23%
$630
Home Insurance
6%
$157
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297