Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $113k initial cash invested.
-8.08%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$3,603
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $4,365 expenses = $762 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,603
Total Expenses
$4,365
Mortgage P&I
63%
$2,252
Property Taxes
21%
$740
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396