Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.13% first-year return on $113k initial cash invested.
-2.13%
Cash On Cash
6.57%
Cap Rate
0.98
DSCR
$3,956
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,956 income − $4,156 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,380
Closing costs
1%
$4,519
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$4,156
Mortgage P&I
64%
$2,517
Property Taxes
1%
$55
Home Insurance
4%
$158
HOA
2%
$81
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435