Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.72% first-year return on $114k initial cash invested.
-11.72%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$2,202
Rent
-$1,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $3,311 expenses = $1,109 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$3,311
Mortgage P&I
107%
$2,354
Property Taxes
2%
$50
Home Insurance
7%
$159
HOA
0%
$0
Property Management
12%
$264
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$242