Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.4% first-year return on $113k initial cash invested.
-2.4%
Cash On Cash
5.5%
Cap Rate
0.96
DSCR
$3,717
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,560
Closing costs
1%
$4,528
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$3,943
Mortgage P&I
58%
$2,153
Property Taxes
10%
$375
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409