Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.23% first-year return on $113k initial cash invested.
-4.23%
Cash On Cash
5.28%
Cap Rate
0.89
DSCR
$3,720
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,400
Closing costs
1%
$4,520
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,720
Total Expenses
$4,118
Mortgage P&I
60%
$2,237
Property Taxes
12%
$458
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409