Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.53% first-year return on $111k initial cash invested.
-9.53%
Cash On Cash
4.45%
Cap Rate
0.68
DSCR
$2,852
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,852 income − $3,737 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$3,737
Mortgage P&I
85%
$2,420
Property Taxes
6%
$162
Home Insurance
5%
$156
HOA
1%
$29
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314