Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $113k initial cash invested.
-8.58%
Cash On Cash
4.81%
Cap Rate
0.73
DSCR
$3,768
Rent
-$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $4,574 expenses = $806 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,220
Closing costs
1%
$4,511
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,768
Total Expenses
$4,574
Mortgage P&I
65%
$2,462
Property Taxes
18%
$673
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414