Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.22% first-year return on $113k initial cash invested.
-15.22%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$2,060
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $3,495 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,580
Closing costs
1%
$4,529
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,060
Total Expenses
$3,495
Mortgage P&I
109%
$2,243
Property Taxes
19%
$394
Home Insurance
7%
$154
HOA
0%
$4
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227