Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $113k initial cash invested.
-6.91%
Cash On Cash
5.23%
Cap Rate
0.79
DSCR
$3,426
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $4,075 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,180
Closing costs
1%
$4,509
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$4,075
Mortgage P&I
72%
$2,476
Property Taxes
6%
$211
Home Insurance
5%
$161
HOA
2%
$62
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377