Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $113k initial cash invested.
-2.38%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$3,939
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,280
Closing costs
1%
$4,514
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,939
Total Expenses
$4,163
Mortgage P&I
57%
$2,239
Property Taxes
6%
$255
Home Insurance
4%
$156
HOA
4%
$173
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433