Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.81% first-year return on $111k initial cash invested.
-13.81%
Cash On Cash
3.49%
Cap Rate
0.52
DSCR
$2,511
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $3,783 expenses = $1,272 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,511
Total Expenses
$3,783
Mortgage P&I
98%
$2,454
Property Taxes
13%
$316
Home Insurance
6%
$161
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276