Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $113k initial cash invested.
-5.61%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$3,180
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $3,707 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,180
Total Expenses
$3,707
Mortgage P&I
73%
$2,317
Property Taxes
5%
$148
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350