Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.62% first-year return on $113k initial cash invested.
-9.62%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$2,880
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $3,790 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,920
Closing costs
1%
$4,546
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,880
Total Expenses
$3,790
Mortgage P&I
79%
$2,286
Property Taxes
12%
$359
Home Insurance
6%
$166
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317