Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.09% first-year return on $113k initial cash invested.
-9.09%
Cash On Cash
4.65%
Cap Rate
0.71
DSCR
$3,286
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $4,143 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,600
Closing costs
1%
$4,530
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$4,143
Mortgage P&I
76%
$2,481
Property Taxes
4%
$124
Home Insurance
5%
$159
HOA
8%
$263
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361