Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.2% first-year return on $113k initial cash invested.
-7.2%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$2,790
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $3,466 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,160
Closing costs
1%
$4,508
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,790
Total Expenses
$3,466
Mortgage P&I
80%
$2,245
Property Taxes
4%
$110
Home Insurance
6%
$161
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307