Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $113k initial cash invested.
-7.25%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$2,876
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,876 income − $3,561 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,800
Closing costs
1%
$4,540
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,876
Total Expenses
$3,561
Mortgage P&I
78%
$2,249
Property Taxes
8%
$216
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316