Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.02% first-year return on $113k initial cash invested.
-5.02%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$3,567
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $4,041 expenses = $474 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,820
Closing costs
1%
$4,541
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$4,041
Mortgage P&I
64%
$2,288
Property Taxes
11%
$380
Home Insurance
4%
$160
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392