Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.53% first-year return on $111k initial cash invested.
-9.53%
Cash On Cash
4.12%
Cap Rate
0.67
DSCR
$2,901
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $3,786 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,901
Total Expenses
$3,786
Mortgage P&I
79%
$2,297
Property Taxes
11%
$322
Home Insurance
5%
$156
HOA
1%
$25
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319