Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.23% first-year return on $113k initial cash invested.
-11.23%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$2,226
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $3,283 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,226
Total Expenses
$3,283
Mortgage P&I
101%
$2,239
Property Taxes
6%
$123
Home Insurance
7%
$164
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245