Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.69% first-year return on $113k initial cash invested.
-7.69%
Cash On Cash
4.32%
Cap Rate
0.73
DSCR
$2,703
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $3,427 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,520
Closing costs
1%
$4,526
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$3,427
Mortgage P&I
83%
$2,245
Property Taxes
3%
$94
Home Insurance
6%
$170
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297