Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.73% first-year return on $113k initial cash invested.
-1.73%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$3,714
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,714
Total Expenses
$3,877
Mortgage P&I
60%
$2,215
Property Taxes
4%
$156
Home Insurance
4%
$163
HOA
2%
$79
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409