Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $113k initial cash invested.
-4.87%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$3,328
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,786 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,260
Closing costs
1%
$4,513
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,786
Mortgage P&I
67%
$2,241
Property Taxes
8%
$250
Home Insurance
5%
$164
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366