Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $113k initial cash invested.
-1.27%
Cash On Cash
6.03%
Cap Rate
1.02
DSCR
$4,276
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,940
Closing costs
1%
$4,547
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,276
Total Expenses
$4,396
Mortgage P&I
52%
$2,234
Property Taxes
13%
$546
Home Insurance
4%
$163
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470