Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.08% first-year return on $107k initial cash invested.
-0.08%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$3,825
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,825 income − $3,832 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$90,220
Closing costs
1%
$4,511
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,825
Total Expenses
$3,832
Mortgage P&I
58%
$2,237
Property Taxes
4%
$136
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality