Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.16% first-year return on $113k initial cash invested.
-1.16%
Cash On Cash
6.29%
Cap Rate
1.03
DSCR
$4,251
Rent
-$109
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,340
Closing costs
1%
$4,517
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,251
Total Expenses
$4,360
Mortgage P&I
54%
$2,305
Property Taxes
11%
$451
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468