Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.45% first-year return on $113k initial cash invested.
-1.45%
Cash On Cash
6.21%
Cap Rate
1.02
DSCR
$4,461
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,461 income − $4,597 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,120
Closing costs
1%
$4,506
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,461
Total Expenses
$4,597
Mortgage P&I
51%
$2,288
Property Taxes
14%
$639
Home Insurance
3%
$154
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491