Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $113k initial cash invested.
-7.18%
Cash On Cash
4.86%
Cap Rate
0.77
DSCR
$3,286
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $3,965 expenses = $679 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,900
Closing costs
1%
$4,545
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$3,965
Mortgage P&I
73%
$2,387
Property Taxes
9%
$301
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361