Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $111k initial cash invested.
-11.47%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$2,426
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $3,491 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$3,491
Mortgage P&I
92%
$2,235
Property Taxes
11%
$268
Home Insurance
7%
$163
HOA
0%
$0
Property Management
12%
$291
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267