Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.02% first-year return on $113k initial cash invested.
-16.02%
Cash On Cash
2.39%
Cap Rate
0.38
DSCR
$1,744
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,744 income − $3,249 expenses = $1,505 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,200
Closing costs
1%
$4,510
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,744
Total Expenses
$3,249
Mortgage P&I
134%
$2,333
Property Taxes
9%
$165
Home Insurance
9%
$158
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192