Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $113k initial cash invested.
-7.93%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$3,296
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,120
Closing costs
1%
$4,506
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$4,040
Mortgage P&I
67%
$2,197
Property Taxes
17%
$558
Home Insurance
5%
$163
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363