Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.17% first-year return on $113k initial cash invested.
-2.17%
Cash On Cash
5.82%
Cap Rate
0.98
DSCR
$3,960
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,960 income − $4,165 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,940
Closing costs
1%
$4,547
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,960
Total Expenses
$4,165
Mortgage P&I
57%
$2,253
Property Taxes
7%
$289
Home Insurance
4%
$173
HOA
3%
$104
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436