Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.32% first-year return on $113k initial cash invested.
-1.32%
Cash On Cash
6.25%
Cap Rate
1.02
DSCR
$4,174
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $4,298 expenses = $124 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,120
Closing costs
1%
$4,506
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,174
Total Expenses
$4,298
Mortgage P&I
55%
$2,303
Property Taxes
10%
$415
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459