Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $113k initial cash invested.
-3.55%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$4,212
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $4,547 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,780
Closing costs
1%
$4,539
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,212
Total Expenses
$4,547
Mortgage P&I
54%
$2,265
Property Taxes
17%
$702
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463