Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.75% first-year return on $113k initial cash invested.
-1.75%
Cash On Cash
5.94%
Cap Rate
0.99
DSCR
$3,518
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $3,682 expenses = $164 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
$3,518
Total Expenses
$3,682
Mortgage P&I
64%
$2,256
Property Taxes
2%
$72
Home Insurance
4%
$157
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387