Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.34% first-year return on $113k initial cash invested.
-2.34%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$3,770
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $3,990 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,420
Closing costs
1%
$4,521
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,770
Total Expenses
$3,990
Mortgage P&I
60%
$2,261
Property Taxes
7%
$272
Home Insurance
4%
$158
HOA
0%
$17
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415