Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.6% first-year return on $113k initial cash invested.
-0.6%
Cash On Cash
6.43%
Cap Rate
1.05
DSCR
$4,068
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $4,124 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,320
Closing costs
1%
$4,516
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$4,124
Mortgage P&I
57%
$2,311
Property Taxes
7%
$272
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447