Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.54% first-year return on $113k initial cash invested.
-4.54%
Cash On Cash
5%
Cap Rate
0.87
DSCR
$3,542
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,880
Closing costs
1%
$4,544
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$3,971
Mortgage P&I
62%
$2,180
Property Taxes
11%
$385
Home Insurance
5%
$161
HOA
1%
$40
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390