Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.23% first-year return on $111k initial cash invested.
-11.23%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$2,415
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $3,458 expenses = $1,043 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,415
Total Expenses
$3,458
Mortgage P&I
94%
$2,260
Property Taxes
9%
$220
Home Insurance
6%
$156
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266