Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.24% first-year return on $113k initial cash invested.
-5.24%
Cash On Cash
5.13%
Cap Rate
0.84
DSCR
$3,332
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,825 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,340
Closing costs
1%
$4,517
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,332
Total Expenses
$3,825
Mortgage P&I
69%
$2,292
Property Taxes
6%
$194
Home Insurance
5%
$163
HOA
1%
$43
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367