Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $113k initial cash invested.
-4.03%
Cash On Cash
5.81%
Cap Rate
0.91
DSCR
$4,200
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $4,579 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,420
Closing costs
1%
$4,521
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$4,579
Mortgage P&I
57%
$2,401
Property Taxes
14%
$589
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462