Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.71% first-year return on $111k initial cash invested.
-13.71%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$2,192
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $3,457 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$3,457
Mortgage P&I
101%
$2,212
Property Taxes
16%
$342
Home Insurance
7%
$157
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241