Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.82% first-year return on $113k initial cash invested.
-14.82%
Cash On Cash
3.22%
Cap Rate
0.49
DSCR
$2,776
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $4,173 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,580
Closing costs
1%
$4,529
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$4,173
Mortgage P&I
90%
$2,502
Property Taxes
2%
$63
Home Insurance
24%
$665
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305