Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.62% first-year return on $113k initial cash invested.
-3.62%
Cash On Cash
5.65%
Cap Rate
0.93
DSCR
$4,238
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,238 income − $4,579 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,660
Closing costs
1%
$4,533
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$4,579
Mortgage P&I
54%
$2,306
Property Taxes
16%
$670
Home Insurance
4%
$161
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466