Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.56% first-year return on $113k initial cash invested.
-4.56%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$3,780
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $4,211 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,800
Closing costs
1%
$4,540
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$4,211
Mortgage P&I
60%
$2,249
Property Taxes
13%
$477
Home Insurance
4%
$157
HOA
1%
$43
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416