Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $113k initial cash invested.
-6.56%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$3,564
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $4,184 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,564
Total Expenses
$4,184
Mortgage P&I
64%
$2,268
Property Taxes
14%
$507
Home Insurance
6%
$196
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392