Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.58% first-year return on $113k initial cash invested.
-3.58%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$4,305
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $4,643 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,900
Closing costs
1%
$4,545
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,305
Total Expenses
$4,643
Mortgage P&I
52%
$2,258
Property Taxes
17%
$749
Home Insurance
4%
$164
HOA
0%
$8
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474